Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $73,500 initial cash invested.
-15.71%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$1,730
Rent
-$962
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
6.2%
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
$1,730
Total Expenses
$2,692
Mortgage P&I
99%
$1,708
Property Taxes
24%
$413
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0