Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.71% first-year return on $75,033 initial cash invested.
-5.71%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,210
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $2,567 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,567
Mortgage P&I
82%
$1,817
Property Taxes
1%
$30
Home Insurance
6%
$126
HOA
1%
$20
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0