Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $75,096 initial cash invested.
-11.7%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$2,316
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $3,048 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$3,048
Mortgage P&I
78%
$1,798
Property Taxes
22%
$516
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0