Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.45% first-year return on $74,907 initial cash invested.
-21.45%
Cash On Cash
2.33%
Cap Rate
0.36
DSCR
$2,394
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $3,733 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,907
Downpayment
20%
$71,340
Closing costs
1%
$3,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$3,733
Mortgage P&I
80%
$1,913
Property Taxes
39%
$941
Home Insurance
6%
$140
HOA
5%
$116
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0