Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.58% first-year return on $74,550 initial cash invested.
-25.58%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,505
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $4,094 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,505
Total Expenses
$4,094
Mortgage P&I
71%
$1,785
Property Taxes
31%
$780
Home Insurance
5%
$124
HOA
30%
$755
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0