Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.7% first-year return on $73,500 initial cash invested.
-8.7%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$2,109
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $2,642 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$2,642
Mortgage P&I
84%
$1,770
Property Taxes
10%
$202
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0