Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $73,353 initial cash invested.
-10.72%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$2,129
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,784 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,784
Mortgage P&I
84%
$1,789
Property Taxes
15%
$320
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0