Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.2% first-year return on $74,172 initial cash invested.
-8.2%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$2,742
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $3,249 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,742
Total Expenses
$3,249
Mortgage P&I
65%
$1,772
Property Taxes
23%
$642
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0