Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $74,550 initial cash invested.
-19.65%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$1,093
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,093 income − $2,314 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,093
Total Expenses
$2,314
Mortgage P&I
163%
$1,783
Property Taxes
11%
$122
Home Insurance
11%
$124
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0