Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $73,710 initial cash invested.
-9.95%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$1,994
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $2,605 expenses = $611 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$2,605
Mortgage P&I
89%
$1,775
Property Taxes
9%
$188
Home Insurance
6%
$123
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0