Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $73,836 initial cash invested.
-2.52%
Cash On Cash
5.99%
Cap Rate
1
DSCR
$2,931
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $3,086 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,836
Downpayment
20%
$70,320
Closing costs
1%
$3,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,931
Total Expenses
$3,086
Mortgage P&I
60%
$1,762
Property Taxes
15%
$435
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0