Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.44% first-year return on $73,290 initial cash invested.
-28.44%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$1,085
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,085 income − $2,822 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,085
Total Expenses
$2,822
Mortgage P&I
161%
$1,748
Property Taxes
31%
$331
Home Insurance
11%
$122
HOA
31%
$340
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0