Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $73,752 initial cash invested.
-7.7%
Cash On Cash
5.19%
Cap Rate
0.82
DSCR
$2,692
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $3,165 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,692
Total Expenses
$3,165
Mortgage P&I
69%
$1,857
Property Taxes
16%
$428
Home Insurance
5%
$136
HOA
2%
$43
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0