Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.87% first-year return on $74,865 initial cash invested.
-4.87%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$2,500
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $2,804 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,865
Downpayment
20%
$71,300
Closing costs
1%
$3,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$2,804
Mortgage P&I
71%
$1,767
Property Taxes
10%
$259
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0