Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $73,500 initial cash invested.
-12%
Cash On Cash
4.45%
Cap Rate
0.67
DSCR
$1,964
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $2,699 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,964
Total Expenses
$2,699
Mortgage P&I
99%
$1,935
Property Taxes
7%
$132
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0