Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $74,802 initial cash invested.
-12.83%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$1,915
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $2,715 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,802
Downpayment
20%
$71,240
Closing costs
1%
$3,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$2,715
Mortgage P&I
94%
$1,792
Property Taxes
15%
$296
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0