Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.57% first-year return on $73,374 initial cash invested.
-10.57%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,219
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $2,865 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,219
Total Expenses
$2,865
Mortgage P&I
79%
$1,743
Property Taxes
19%
$421
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0