Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $73,479 initial cash invested.
-18.86%
Cash On Cash
2.96%
Cap Rate
0.44
DSCR
$1,384
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $2,539 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,384
Total Expenses
$2,539
Mortgage P&I
141%
$1,949
Property Taxes
8%
$109
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0