Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.19% first-year return on $74,004 initial cash invested.
-2.19%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$3,100
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $3,235 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$3,235
Mortgage P&I
57%
$1,780
Property Taxes
17%
$535
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0