Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.11% first-year return on $74,550 initial cash invested.
-8.11%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$3,000
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $3,504 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$3,504
Mortgage P&I
58%
$1,736
Property Taxes
27%
$822
Home Insurance
4%
$124
HOA
1%
$42
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0