Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.46% first-year return on $73,562 initial cash invested.
-9.46%
Cash On Cash
5%
Cap Rate
0.76
DSCR
$2,198
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,778 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,562
Downpayment
20%
$70,059
Closing costs
1%
$3,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,198
Total Expenses
$2,778
Mortgage P&I
88%
$1,929
Property Taxes
6%
$135
Home Insurance
6%
$123
HOA
1%
$19
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0