Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.05% first-year return on $75,348 initial cash invested.
-11.05%
Cash On Cash
4.22%
Cap Rate
0.68
DSCR
$2,049
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $2,743 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,049
Total Expenses
$2,743
Mortgage P&I
90%
$1,854
Property Taxes
11%
$229
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0