Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.76% first-year return on $74,529 initial cash invested.
-0.76%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$2,512
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,559 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,512
Total Expenses
$2,559
Mortgage P&I
70%
$1,763
Property Taxes
1%
$14
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0