Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.1% first-year return on $73,773 initial cash invested.
-10.1%
Cash On Cash
4.6%
Cap Rate
0.72
DSCR
$2,061
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,682 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,061
Total Expenses
$2,682
Mortgage P&I
90%
$1,865
Property Taxes
6%
$131
Home Insurance
6%
$127
HOA
1%
$23
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0