Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.29% first-year return on $73,374 initial cash invested.
-3.29%
Cash On Cash
5.91%
Cap Rate
0.96
DSCR
$2,748
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,949 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,748
Total Expenses
$2,949
Mortgage P&I
65%
$1,786
Property Taxes
12%
$327
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0