Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.35% first-year return on $74,424 initial cash invested.
-20.35%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$1,804
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $3,066 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$3,066
Mortgage P&I
99%
$1,790
Property Taxes
38%
$678
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0