Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11% first-year return on $74,172 initial cash invested.
-11%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$1,878
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $2,558 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$2,558
Mortgage P&I
96%
$1,811
Property Taxes
7%
$132
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0