Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.62% first-year return on $73,500 initial cash invested.
-15.62%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,684
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $2,641 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,684
Total Expenses
$2,641
Mortgage P&I
106%
$1,780
Property Taxes
18%
$302
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0