Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.32% first-year return on $74,466 initial cash invested.
-5.32%
Cash On Cash
5.39%
Cap Rate
0.89
DSCR
$2,497
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,497 income − $2,827 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,497
Total Expenses
$2,827
Mortgage P&I
72%
$1,799
Property Taxes
10%
$238
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0