Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $73,731 initial cash invested.
-14.21%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,232
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $3,105 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,731
Downpayment
20%
$70,220
Closing costs
1%
$3,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$3,105
Mortgage P&I
78%
$1,741
Property Taxes
29%
$655
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0