Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $73,479 initial cash invested.
-16.54%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$1,444
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,444 income − $2,457 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,444
Total Expenses
$2,457
Mortgage P&I
123%
$1,779
Property Taxes
13%
$181
Home Insurance
8%
$122
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0