Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.74% first-year return on $74,613 initial cash invested.
-4.74%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$3,060
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,355 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,613
Downpayment
20%
$71,060
Closing costs
1%
$3,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$3,355
Mortgage P&I
59%
$1,801
Property Taxes
21%
$636
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0