Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $73,500 initial cash invested.
-17.55%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$1,426
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,426 income − $2,501 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,426
Total Expenses
$2,501
Mortgage P&I
123%
$1,757
Property Taxes
18%
$251
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0