Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.34% first-year return on $74,655 initial cash invested.
-4.34%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$2,302
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $2,572 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,655
Downpayment
20%
$71,100
Closing costs
1%
$3,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,302
Total Expenses
$2,572
Mortgage P&I
77%
$1,779
Property Taxes
3%
$73
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0