Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21% first-year return on $73,416 initial cash invested.
-21%
Cash On Cash
2.59%
Cap Rate
0.39
DSCR
$1,709
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $2,994 expenses = $1,285 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,416
Downpayment
20%
$69,920
Closing costs
1%
$3,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$2,994
Mortgage P&I
114%
$1,954
Property Taxes
10%
$165
Home Insurance
7%
$124
HOA
18%
$307
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0