Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.1% first-year return on $73,435 initial cash invested.
-10.1%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$1,912
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $2,530 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,435
Downpayment
20%
$69,938
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,912
Total Expenses
$2,530
Mortgage P&I
91%
$1,749
Property Taxes
6%
$111
Home Insurance
6%
$122
HOA
3%
$50
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0