Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.3% first-year return on $74,130 initial cash invested.
-6.3%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$2,014
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,403 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,130
Downpayment
20%
$70,600
Closing costs
1%
$3,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$2,403
Mortgage P&I
86%
$1,739
Property Taxes
1%
$16
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0