Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $73,290 initial cash invested.
-15.34%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$1,398
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,398 income − $2,335 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,398
Total Expenses
$2,335
Mortgage P&I
125%
$1,748
Property Taxes
7%
$101
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0