Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $75,096 initial cash invested.
-12.94%
Cash On Cash
4.24%
Cap Rate
0.64
DSCR
$1,998
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $2,808 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,998
Total Expenses
$2,808
Mortgage P&I
99%
$1,974
Property Taxes
9%
$187
Home Insurance
6%
$127
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0