Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.32% first-year return on $73,479 initial cash invested.
-6.32%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$2,218
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$2,605
Mortgage P&I
77%
$1,712
Property Taxes
9%
$194
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0