Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.76% first-year return on $73,752 initial cash invested.
-0.76%
Cash On Cash
6.46%
Cap Rate
1.07
DSCR
$3,273
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $3,320 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,273
Total Expenses
$3,320
Mortgage P&I
54%
$1,773
Property Taxes
18%
$574
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0