Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.63% first-year return on $74,403 initial cash invested.
-6.63%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$2,456
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $2,867 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,403
Downpayment
20%
$70,860
Closing costs
1%
$3,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,456
Total Expenses
$2,867
Mortgage P&I
72%
$1,762
Property Taxes
13%
$326
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0