Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $73,479 initial cash invested.
-11.06%
Cash On Cash
4.68%
Cap Rate
0.71
DSCR
$2,220
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $2,897 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,220
Total Expenses
$2,897
Mortgage P&I
87%
$1,931
Property Taxes
12%
$267
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0