Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.36% first-year return on $73,542 initial cash invested.
-6.36%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$2,557
Rent
-$390
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,557
Total Expenses
$2,947
Mortgage P&I
68%
$1,748
Property Taxes
16%
$412
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0