Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.95% first-year return on $73,479 initial cash invested.
-0.95%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$2,502
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,560 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,502
Total Expenses
$2,560
Mortgage P&I
71%
$1,785
Property Taxes
0%
$3
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0