Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.23% first-year return on $74,697 initial cash invested.
-7.23%
Cash On Cash
5.37%
Cap Rate
0.83
DSCR
$2,573
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $3,023 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,697
Downpayment
20%
$71,140
Closing costs
1%
$3,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$3,023
Mortgage P&I
74%
$1,914
Property Taxes
11%
$290
Home Insurance
5%
$130
HOA
1%
$20
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0