Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.62% first-year return on $73,773 initial cash invested.
-10.62%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$2,229
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $2,882 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,229
Total Expenses
$2,882
Mortgage P&I
81%
$1,795
Property Taxes
18%
$394
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0