Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.74% first-year return on $74,550 initial cash invested.
-9.74%
Cash On Cash
5.14%
Cap Rate
0.76
DSCR
$2,496
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $3,101 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,496
Total Expenses
$3,101
Mortgage P&I
80%
$2,000
Property Taxes
13%
$327
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0