Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $74,193 initial cash invested.
-12.96%
Cash On Cash
3.99%
Cap Rate
0.62
DSCR
$1,923
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $2,724 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,193
Downpayment
20%
$70,660
Closing costs
1%
$3,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,923
Total Expenses
$2,724
Mortgage P&I
98%
$1,880
Property Taxes
11%
$221
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0