Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.65% first-year return on $74,403 initial cash invested.
-2.65%
Cash On Cash
5.99%
Cap Rate
1
DSCR
$3,315
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,479 expenses = $164 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
$3,315
Total Expenses
$3,479
Mortgage P&I
53%
$1,766
Property Taxes
18%
$592
Home Insurance
4%
$125
HOA
4%
$133
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0