Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.78% first-year return on $73,479 initial cash invested.
-17.78%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$1,155
Rent
-$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,155
Total Expenses
$2,244
Mortgage P&I
150%
$1,730
Property Taxes
8%
$91
Home Insurance
11%
$122
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0