Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $73,290 initial cash invested.
-14.88%
Cash On Cash
3.38%
Cap Rate
0.54
DSCR
$1,401
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $2,310 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,401
Total Expenses
$2,310
Mortgage P&I
130%
$1,822
Property Taxes
0%
$2
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0