Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $74,529 initial cash invested.
-13.22%
Cash On Cash
4.18%
Cap Rate
0.63
DSCR
$1,797
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $2,618 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$2,618
Mortgage P&I
109%
$1,967
Property Taxes
3%
$55
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0