Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.63% first-year return on $73,290 initial cash invested.
-3.63%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$2,361
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $2,583 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,361
Total Expenses
$2,583
Mortgage P&I
74%
$1,746
Property Taxes
4%
$101
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0