Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.41% first-year return on $73,437 initial cash invested.
-5.41%
Cash On Cash
5.33%
Cap Rate
0.87
DSCR
$2,170
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,501 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,437
Downpayment
20%
$69,940
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,501
Mortgage P&I
82%
$1,777
Property Taxes
2%
$37
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0