Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.6% first-year return on $75,327 initial cash invested.
-11.6%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$1,791
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,519 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$2,519
Mortgage P&I
99%
$1,773
Property Taxes
8%
$150
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0