Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.08% first-year return on $73,206 initial cash invested.
-9.08%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$2,281
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,835 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,206
Downpayment
20%
$69,720
Closing costs
1%
$3,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,281
Total Expenses
$2,835
Mortgage P&I
78%
$1,768
Property Taxes
15%
$352
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0