Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.36% first-year return on $73,521 initial cash invested.
-7.36%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$2,356
Rent
-$451
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,521
Downpayment
20%
$70,020
Closing costs
1%
$3,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,356
Total Expenses
$2,807
Mortgage P&I
74%
$1,747
Property Taxes
14%
$319
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0