Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.46% first-year return on $73,479 initial cash invested.
-22.46%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$958
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$958 income − $2,333 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$958
Total Expenses
$2,333
Mortgage P&I
189%
$1,810
Property Taxes
16%
$152
Home Insurance
13%
$122
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0