Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.6% first-year return on $74,046 initial cash invested.
-0.6%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$2,841
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,878 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,046
Downpayment
20%
$70,520
Closing costs
1%
$3,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$2,878
Mortgage P&I
62%
$1,762
Property Taxes
9%
$259
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0