Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.85% first-year return on $74,424 initial cash invested.
-8.85%
Cash On Cash
5.08%
Cap Rate
0.78
DSCR
$2,294
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $2,843 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,294
Total Expenses
$2,843
Mortgage P&I
84%
$1,934
Property Taxes
8%
$172
Home Insurance
6%
$128
HOA
1%
$12
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0