Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.5% first-year return on $74,970 initial cash invested.
-4.5%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$2,563
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $2,844 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,563
Total Expenses
$2,844
Mortgage P&I
69%
$1,768
Property Taxes
10%
$252
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0