Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.44% first-year return on $74,550 initial cash invested.
-7.44%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$2,355
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $2,817 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$2,817
Mortgage P&I
76%
$1,793
Property Taxes
12%
$287
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0