Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.2% first-year return on $74,361 initial cash invested.
-18.2%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$1,822
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $2,950 expenses = $1,128 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,822
Total Expenses
$2,950
Mortgage P&I
97%
$1,761
Property Taxes
26%
$468
Home Insurance
7%
$131
HOA
6%
$117
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0