Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.45% first-year return on $74,445 initial cash invested.
-9.45%
Cash On Cash
4.75%
Cap Rate
0.75
DSCR
$2,277
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,863 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,445
Downpayment
20%
$70,900
Closing costs
1%
$3,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$2,863
Mortgage P&I
82%
$1,875
Property Taxes
12%
$269
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0