Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.43% first-year return on $74,340 initial cash invested.
-11.43%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,030
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,738 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,738
Mortgage P&I
86%
$1,750
Property Taxes
16%
$333
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0