Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $73,899 initial cash invested.
-11.71%
Cash On Cash
4.23%
Cap Rate
0.66
DSCR
$1,761
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,761 income − $2,482 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,899
Downpayment
20%
$70,380
Closing costs
1%
$3,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,761
Total Expenses
$2,482
Mortgage P&I
106%
$1,873
Property Taxes
1%
$23
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0