Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.17% first-year return on $75,411 initial cash invested.
-16.17%
Cash On Cash
3.75%
Cap Rate
0.56
DSCR
$2,552
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $3,568 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,411
Downpayment
20%
$71,820
Closing costs
1%
$3,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,552
Total Expenses
$3,568
Mortgage P&I
79%
$2,009
Property Taxes
28%
$727
Home Insurance
5%
$126
HOA
2%
$42
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0