Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $74,487 initial cash invested.
-12.73%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,593
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,593 income − $3,383 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,487
Downpayment
20%
$70,940
Closing costs
1%
$3,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,593
Total Expenses
$3,383
Mortgage P&I
68%
$1,768
Property Taxes
19%
$504
Home Insurance
5%
$126
HOA
12%
$310
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0