Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.59% first-year return on $74,109 initial cash invested.
-14.59%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$1,432
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,432 income − $2,333 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$2,333
Mortgage P&I
121%
$1,729
Property Taxes
7%
$107
Home Insurance
9%
$124
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0