Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.25% first-year return on $73,479 initial cash invested.
-8.25%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$2,711
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $3,216 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,711
Total Expenses
$3,216
Mortgage P&I
64%
$1,735
Property Taxes
23%
$613
Home Insurance
5%
$122
HOA
1%
$40
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0