Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.54% first-year return on $74,529 initial cash invested.
-4.54%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$2,462
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,744 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,462
Total Expenses
$2,744
Mortgage P&I
72%
$1,771
Property Taxes
8%
$209
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0