Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $74,424 initial cash invested.
-11.45%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$1,918
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,918 income − $2,628 expenses = $710 out of pocket
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,918
Total Expenses
$2,628
Mortgage P&I
92%
$1,763
Property Taxes
13%
$242
Home Insurance
6%
$124
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0