Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.84% first-year return on $74,403 initial cash invested.
-10.84%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$2,178
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $2,850 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,403
Downpayment
20%
$70,860
Closing costs
1%
$3,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,178
Total Expenses
$2,850
Mortgage P&I
82%
$1,775
Property Taxes
17%
$379
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0