Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.46% first-year return on $75,474 initial cash invested.
-10.46%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$2,112
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $2,770 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,112
Total Expenses
$2,770
Mortgage P&I
86%
$1,823
Property Taxes
12%
$249
Home Insurance
6%
$133
HOA
1%
$15
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0