Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.23% first-year return on $74,256 initial cash invested.
-9.23%
Cash On Cash
4.67%
Cap Rate
0.75
DSCR
$2,225
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $2,796 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,256
Downpayment
20%
$70,720
Closing costs
1%
$3,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$2,796
Mortgage P&I
83%
$1,836
Property Taxes
13%
$294
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0