Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $74,529 initial cash invested.
-16.26%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$1,694
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $2,704 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$2,704
Mortgage P&I
107%
$1,816
Property Taxes
19%
$321
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0