Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $75,453 initial cash invested.
-15.51%
Cash On Cash
3.54%
Cap Rate
0.54
DSCR
$1,711
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $2,686 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,453
Downpayment
20%
$71,860
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,711
Total Expenses
$2,686
Mortgage P&I
114%
$1,948
Property Taxes
10%
$164
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0