Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.48% first-year return on $73,416 initial cash invested.
-14.48%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$2,179
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,179 income − $3,065 expenses = $886 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,416
Downpayment
20%
$69,920
Closing costs
1%
$3,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,179
Total Expenses
$3,065
Mortgage P&I
83%
$1,805
Property Taxes
25%
$546
Home Insurance
6%
$134
HOA
1%
$13
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0