Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.72% first-year return on $74,109 initial cash invested.
-7.72%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$2,045
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,522 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$2,522
Mortgage P&I
87%
$1,776
Property Taxes
4%
$89
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0