Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $74,550 initial cash invested.
-14.78%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$1,810
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,728 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,810
Total Expenses
$2,728
Mortgage P&I
104%
$1,874
Property Taxes
14%
$260
Home Insurance
7%
$124
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0