Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.87% first-year return on $74,151 initial cash invested.
-3.87%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$2,417
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,417 income − $2,656 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,417
Total Expenses
$2,656
Mortgage P&I
73%
$1,768
Property Taxes
6%
$143
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0