Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.59% first-year return on $73,290 initial cash invested.
-1.59%
Cash On Cash
6.24%
Cap Rate
1.02
DSCR
$2,713
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $2,810 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,713
Total Expenses
$2,810
Mortgage P&I
65%
$1,775
Property Taxes
8%
$207
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0