Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $73,542 initial cash invested.
-14.49%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$1,419
Rent
-$888
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,419
Total Expenses
$2,307
Mortgage P&I
122%
$1,731
Property Taxes
6%
$81
Home Insurance
9%
$126
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0