Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $74,340 initial cash invested.
-13.12%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,583
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $3,396 expenses = $813 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,583
Total Expenses
$3,396
Mortgage P&I
70%
$1,808
Property Taxes
28%
$712
Home Insurance
5%
$124
HOA
3%
$81
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0