Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.22% first-year return on $74,298 initial cash invested.
-8.22%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$2,054
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,563 expenses = $509 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
$2,054
Total Expenses
$2,563
Mortgage P&I
89%
$1,823
Property Taxes
4%
$78
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0