Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $74,739 initial cash invested.
-13.37%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$2,314
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $3,147 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,314
Total Expenses
$3,147
Mortgage P&I
76%
$1,768
Property Taxes
27%
$634
Home Insurance
5%
$126
HOA
1%
$17
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0