Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $73,458 initial cash invested.
-13.3%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$1,874
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $2,688 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,458
Downpayment
20%
$69,960
Closing costs
1%
$3,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,874
Total Expenses
$2,688
Mortgage P&I
92%
$1,728
Property Taxes
18%
$342
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0