Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $74,130 initial cash invested.
-8.19%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,106
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $2,612 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,130
Downpayment
20%
$70,600
Closing costs
1%
$3,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$2,612
Mortgage P&I
84%
$1,764
Property Taxes
8%
$173
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0