Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.73% first-year return on $74,718 initial cash invested.
-2.73%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$2,695
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,695 income − $2,865 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,718
Downpayment
20%
$71,160
Closing costs
1%
$3,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,695
Total Expenses
$2,865
Mortgage P&I
65%
$1,762
Property Taxes
11%
$293
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0