Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.65% first-year return on $74,886 initial cash invested.
-13.65%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,240
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $3,092 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,886
Downpayment
20%
$71,320
Closing costs
1%
$3,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,092
Mortgage P&I
81%
$1,816
Property Taxes
25%
$566
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0