Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $73,500 initial cash invested.
-12.91%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$2,634
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $3,425 expenses = $791 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
$2,634
Total Expenses
$3,425
Mortgage P&I
67%
$1,760
Property Taxes
31%
$816
Home Insurance
5%
$122
HOA
2%
$42
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0