Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.76% first-year return on $75,348 initial cash invested.
-7.76%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$2,500
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $2,987 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$2,987
Mortgage P&I
73%
$1,834
Property Taxes
11%
$264
Home Insurance
5%
$130
HOA
4%
$109
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0