Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $74,760 initial cash invested.
-5.26%
Cash On Cash
5.16%
Cap Rate
0.89
DSCR
$2,660
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,988 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,760
Downpayment
20%
$71,200
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$2,988
Mortgage P&I
65%
$1,726
Property Taxes
17%
$452
Home Insurance
4%
$118
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0