Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.02% first-year return on $74,508 initial cash invested.
-10.02%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,284
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $2,906 expenses = $622 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$2,906
Mortgage P&I
78%
$1,789
Property Taxes
18%
$402
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0