Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.65% first-year return on $73,500 initial cash invested.
-1.65%
Cash On Cash
6.09%
Cap Rate
1.02
DSCR
$2,738
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,738
Total Expenses
$2,839
Mortgage P&I
64%
$1,739
Property Taxes
9%
$255
Home Insurance
4%
$122
HOA
0%
$11
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0