Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.1% first-year return on $73,395 initial cash invested.
-7.1%
Cash On Cash
5.11%
Cap Rate
0.82
DSCR
$2,290
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,724 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,395
Downpayment
20%
$69,900
Closing costs
1%
$3,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,724
Mortgage P&I
79%
$1,807
Property Taxes
9%
$201
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0