Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.12% first-year return on $75,306 initial cash invested.
-27.12%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$1,614
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $3,316 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$3,316
Mortgage P&I
121%
$1,952
Property Taxes
49%
$794
Home Insurance
9%
$150
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0