Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.51% first-year return on $74,340 initial cash invested.
-10.51%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$1,953
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $2,604 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,604
Mortgage P&I
90%
$1,748
Property Taxes
11%
$224
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0