Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $73,311 initial cash invested.
-9.9%
Cash On Cash
4.65%
Cap Rate
0.73
DSCR
$2,134
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,739 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,311
Downpayment
20%
$69,820
Closing costs
1%
$3,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,134
Total Expenses
$2,739
Mortgage P&I
87%
$1,851
Property Taxes
9%
$197
Home Insurance
6%
$124
HOA
1%
$12
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0