Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.08% first-year return on $75,033 initial cash invested.
-0.08%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$2,898
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $2,903 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,898
Total Expenses
$2,903
Mortgage P&I
63%
$1,814
Property Taxes
7%
$216
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0