Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.71% first-year return on $74,403 initial cash invested.
-8.71%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$2,604
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $3,144 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,403
Downpayment
20%
$70,860
Closing costs
1%
$3,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$3,144
Mortgage P&I
66%
$1,731
Property Taxes
24%
$632
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0