Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $74,592 initial cash invested.
-12.02%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$1,745
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $2,492 expenses = $747 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,592
Downpayment
20%
$71,040
Closing costs
1%
$3,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$2,492
Mortgage P&I
104%
$1,818
Property Taxes
5%
$95
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0