Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.87% first-year return on $75,474 initial cash invested.
-6.87%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$2,290
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,722 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,474
Downpayment
20%
$71,880
Closing costs
1%
$3,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,722
Mortgage P&I
78%
$1,784
Property Taxes
9%
$214
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0