Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.01% first-year return on $74,487 initial cash invested.
-8.01%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,438
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,935 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,487
Downpayment
20%
$70,940
Closing costs
1%
$3,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$2,935
Mortgage P&I
73%
$1,777
Property Taxes
16%
$402
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0