Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $73,500 initial cash invested.
-23.17%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$1,185
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,185
Total Expenses
$2,604
Mortgage P&I
146%
$1,726
Property Taxes
38%
$449
Home Insurance
10%
$122
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0