Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.46% first-year return on $73,815 initial cash invested.
-5.46%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$2,928
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,264 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,928
Total Expenses
$3,264
Mortgage P&I
59%
$1,739
Property Taxes
23%
$661
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0