Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $73,479 initial cash invested.
-10.19%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,425
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,049 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,425
Total Expenses
$3,049
Mortgage P&I
71%
$1,733
Property Taxes
23%
$564
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0