Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $73,290 initial cash invested.
-15.95%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$1,814
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,788 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$2,788
Mortgage P&I
96%
$1,737
Property Taxes
25%
$457
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0