Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.11% first-year return on $73,290 initial cash invested.
-5.11%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$2,169
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,481 expenses = $312 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
$2,169
Total Expenses
$2,481
Mortgage P&I
81%
$1,747
Property Taxes
2%
$49
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0