Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.6% first-year return on $75,432 initial cash invested.
-6.6%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$2,560
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,975 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,432
Downpayment
20%
$71,840
Closing costs
1%
$3,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$2,975
Mortgage P&I
70%
$1,800
Property Taxes
15%
$381
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0