Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.3% first-year return on $74,760 initial cash invested.
-8.3%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$2,418
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $2,935 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,760
Downpayment
20%
$71,200
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$2,935
Mortgage P&I
74%
$1,790
Property Taxes
15%
$363
Home Insurance
5%
$128
HOA
1%
$25
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0