Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $74,550 initial cash invested.
-5.86%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$2,378
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,742 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,378
Total Expenses
$2,742
Mortgage P&I
74%
$1,766
Property Taxes
10%
$233
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0