Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $75,390 initial cash invested.
-10.33%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$1,993
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,642 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$2,642
Mortgage P&I
90%
$1,787
Property Taxes
11%
$210
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0