Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.05% first-year return on $74,676 initial cash invested.
-5.05%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$2,887
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $3,201 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,887
Total Expenses
$3,201
Mortgage P&I
63%
$1,808
Property Taxes
15%
$444
Home Insurance
4%
$122
HOA
3%
$77
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0