Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.7% first-year return on $73,857 initial cash invested.
-9.7%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$1,999
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $2,596 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,857
Downpayment
20%
$70,340
Closing costs
1%
$3,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,596
Mortgage P&I
87%
$1,741
Property Taxes
10%
$208
Home Insurance
6%
$127
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0