Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.22% first-year return on $74,235 initial cash invested.
-3.22%
Cash On Cash
6.4%
Cap Rate
0.97
DSCR
$2,757
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,956 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,235
Downpayment
20%
$70,700
Closing costs
1%
$3,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,757
Total Expenses
$2,956
Mortgage P&I
71%
$1,947
Property Taxes
5%
$132
Home Insurance
5%
$129
HOA
1%
$31
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0