Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $74,214 initial cash invested.
-13.18%
Cash On Cash
4.22%
Cap Rate
0.64
DSCR
$2,166
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $2,981 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,166
Total Expenses
$2,981
Mortgage P&I
90%
$1,949
Property Taxes
14%
$297
Home Insurance
6%
$126
HOA
2%
$46
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0