Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $73,500 initial cash invested.
-12.6%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$1,778
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $2,550 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,778
Total Expenses
$2,550
Mortgage P&I
98%
$1,751
Property Taxes
12%
$214
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0