Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $73,962 initial cash invested.
-17.96%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,777
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $2,884 expenses = $1,107 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,962
Downpayment
20%
$70,440
Closing costs
1%
$3,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$2,884
Mortgage P&I
99%
$1,757
Property Taxes
29%
$518
Home Insurance
7%
$126
HOA
1%
$20
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0