Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $75,369 initial cash invested.
-14.89%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$1,868
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $2,803 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,369
Downpayment
20%
$71,780
Closing costs
1%
$3,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,868
Total Expenses
$2,803
Mortgage P&I
96%
$1,798
Property Taxes
14%
$258
Home Insurance
7%
$126
HOA
7%
$136
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0