Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $73,815 initial cash invested.
-8.86%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$2,481
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,026 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,481
Total Expenses
$3,026
Mortgage P&I
71%
$1,760
Property Taxes
19%
$474
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0