Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.82% first-year return on $73,500 initial cash invested.
-6.82%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$2,309
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,309
Total Expenses
$2,727
Mortgage P&I
74%
$1,707
Property Taxes
12%
$273
Home Insurance
5%
$122
HOA
1%
$25
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0