Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.26% first-year return on $73,248 initial cash invested.
-9.26%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$1,969
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $2,534 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,969
Total Expenses
$2,534
Mortgage P&I
91%
$1,792
Property Taxes
5%
$105
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0