Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.83% first-year return on $74,298 initial cash invested.
-16.83%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$1,602
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $2,644 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,298
Downpayment
20%
$70,760
Closing costs
1%
$3,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,602
Total Expenses
$2,644
Mortgage P&I
114%
$1,827
Property Taxes
17%
$270
Home Insurance
8%
$131
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0