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 $73,542 initial cash invested.
-7.7%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$2,057
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $2,529 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,057
Total Expenses
$2,529
Mortgage P&I
85%
$1,748
Property Taxes
6%
$122
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0