Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $74,256 initial cash invested.
-12.91%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$1,931
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $2,730 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,256
Downpayment
20%
$70,720
Closing costs
1%
$3,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$2,730
Mortgage P&I
94%
$1,820
Property Taxes
15%
$281
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0