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 $73,731 initial cash invested.
-5.05%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$2,672
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,982 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,731
Downpayment
20%
$70,220
Closing costs
1%
$3,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,672
Total Expenses
$2,982
Mortgage P&I
67%
$1,781
Property Taxes
13%
$355
Home Insurance
5%
$126
HOA
1%
$25
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0