Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $74,361 initial cash invested.
-19.04%
Cash On Cash
3.14%
Cap Rate
0.46
DSCR
$1,490
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $2,670 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$2,670
Mortgage P&I
137%
$2,034
Property Taxes
8%
$122
Home Insurance
9%
$128
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0