Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.34% first-year return on $74,823 initial cash invested.
-5.34%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$2,546
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,879 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,823
Downpayment
20%
$71,260
Closing costs
1%
$3,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,546
Total Expenses
$2,879
Mortgage P&I
69%
$1,762
Property Taxes
14%
$362
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0