Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.03% first-year return on $75,159 initial cash invested.
-5.03%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$2,835
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $3,150 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,835
Total Expenses
$3,150
Mortgage P&I
63%
$1,780
Property Taxes
18%
$504
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0