Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.05% first-year return on $73,962 initial cash invested.
-5.05%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$2,799
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $3,110 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,962
Downpayment
20%
$70,440
Closing costs
1%
$3,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,799
Total Expenses
$3,110
Mortgage P&I
63%
$1,775
Property Taxes
17%
$477
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0