Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.2% first-year return on $74,781 initial cash invested.
-12.2%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$2,414
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $3,174 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,781
Downpayment
20%
$71,220
Closing costs
1%
$3,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$3,174
Mortgage P&I
74%
$1,789
Property Taxes
26%
$618
Home Insurance
6%
$139
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0