Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $73,941 initial cash invested.
-7.77%
Cash On Cash
5.43%
Cap Rate
0.81
DSCR
$2,243
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $2,722 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,941
Downpayment
20%
$70,420
Closing costs
1%
$3,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$2,722
Mortgage P&I
87%
$1,961
Property Taxes
2%
$52
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0