Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $75,285 initial cash invested.
-10.5%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$2,885
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $3,544 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,285
Downpayment
20%
$71,700
Closing costs
1%
$3,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,885
Total Expenses
$3,544
Mortgage P&I
62%
$1,801
Property Taxes
30%
$851
Home Insurance
4%
$128
HOA
1%
$15
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0