Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.31% first-year return on $73,206 initial cash invested.
-2.31%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$2,712
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,853 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,206
Downpayment
20%
$69,720
Closing costs
1%
$3,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,712
Total Expenses
$2,853
Mortgage P&I
64%
$1,740
Property Taxes
11%
$285
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0