Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $73,479 initial cash invested.
-11.25%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$2,418
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $3,107 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$3,107
Mortgage P&I
71%
$1,724
Property Taxes
26%
$632
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0