Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.56% first-year return on $75,411 initial cash invested.
-9.56%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$1,996
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,597 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,411
Downpayment
20%
$71,820
Closing costs
1%
$3,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,996
Total Expenses
$2,597
Mortgage P&I
89%
$1,777
Property Taxes
9%
$170
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0