Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.2% first-year return on $73,500 initial cash invested.
-12.2%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$2,146
Rent
-$747
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
6.1%
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
$2,146
Total Expenses
$2,893
Mortgage P&I
79%
$1,692
Property Taxes
24%
$521
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0