Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $73,857 initial cash invested.
-12.23%
Cash On Cash
3.93%
Cap Rate
0.64
DSCR
$2,317
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $3,070 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$3,070
Mortgage P&I
77%
$1,788
Property Taxes
14%
$317
Home Insurance
5%
$125
HOA
10%
$237
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0