Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $73,269 initial cash invested.
-18.72%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$1,322
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,322 income − $2,465 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,322
Total Expenses
$2,465
Mortgage P&I
132%
$1,739
Property Taxes
17%
$229
Home Insurance
12%
$154
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0