Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.01% first-year return on $74,676 initial cash invested.
-1.01%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$2,926
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $2,989 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,926
Total Expenses
$2,989
Mortgage P&I
62%
$1,809
Property Taxes
10%
$293
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0