Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $74,466 initial cash invested.
-17.02%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$1,933
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $2,989 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$2,989
Mortgage P&I
93%
$1,804
Property Taxes
28%
$543
Home Insurance
6%
$122
HOA
1%
$17
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0