Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $74,361 initial cash invested.
-14.52%
Cash On Cash
3.86%
Cap Rate
0.59
DSCR
$2,150
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $3,050 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$3,050
Mortgage P&I
90%
$1,931
Property Taxes
20%
$431
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0