Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.81% first-year return on $74,403 initial cash invested.
-9.81%
Cash On Cash
4.58%
Cap Rate
0.73
DSCR
$2,172
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,780 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,403
Downpayment
20%
$70,860
Closing costs
1%
$3,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,172
Total Expenses
$2,780
Mortgage P&I
85%
$1,852
Property Taxes
11%
$237
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0