Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $74,088 initial cash invested.
-17.51%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$1,535
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $2,616 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,088
Downpayment
20%
$70,560
Closing costs
1%
$3,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,535
Total Expenses
$2,616
Mortgage P&I
117%
$1,801
Property Taxes
10%
$149
Home Insurance
17%
$266
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0