Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $74,739 initial cash invested.
-10.23%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$1,974
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $2,611 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,974
Total Expenses
$2,611
Mortgage P&I
90%
$1,777
Property Taxes
9%
$181
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0