Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $74,382 initial cash invested.
-18.7%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$1,184
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,184 income − $2,343 expenses = $1,159 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,382
Downpayment
20%
$70,840
Closing costs
1%
$3,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,184
Total Expenses
$2,343
Mortgage P&I
152%
$1,803
Property Taxes
6%
$75
Home Insurance
13%
$158
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0