Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $73,290 initial cash invested.
-12.61%
Cash On Cash
4.01%
Cap Rate
0.64
DSCR
$2,042
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,812 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$2,812
Mortgage P&I
90%
$1,833
Property Taxes
16%
$326
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0