Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $74,550 initial cash invested.
-10.11%
Cash On Cash
5.05%
Cap Rate
0.75
DSCR
$2,530
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,158 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$3,158
Mortgage P&I
79%
$1,996
Property Taxes
15%
$371
Home Insurance
5%
$124
HOA
0%
$10
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0