Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.16% first-year return on $73,752 initial cash invested.
-15.16%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$1,813
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $2,745 expenses = $932 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$2,745
Mortgage P&I
98%
$1,780
Property Taxes
20%
$367
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0