Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.56% first-year return on $73,500 initial cash invested.
-4.56%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$2,407
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $2,686 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,407
Total Expenses
$2,686
Mortgage P&I
72%
$1,739
Property Taxes
8%
$200
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0