Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.95% first-year return on $74,151 initial cash invested.
-4.95%
Cash On Cash
5.8%
Cap Rate
0.92
DSCR
$3,073
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,073 income − $3,379 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,073
Total Expenses
$3,379
Mortgage P&I
60%
$1,858
Property Taxes
20%
$620
Home Insurance
3%
$102
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0