Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.07% first-year return on $74,676 initial cash invested.
-7.07%
Cash On Cash
5.13%
Cap Rate
0.82
DSCR
$2,232
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $2,672 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$2,672
Mortgage P&I
83%
$1,847
Property Taxes
5%
$111
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0