Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.35% first-year return on $73,647 initial cash invested.
-2.35%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$2,640
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,784 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$2,784
Mortgage P&I
68%
$1,806
Property Taxes
6%
$152
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0