Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.66% first-year return on $75,390 initial cash invested.
-8.66%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$1,913
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $2,457 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,913
Total Expenses
$2,457
Mortgage P&I
94%
$1,807
Property Taxes
1%
$26
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0