Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9% first-year return on $74,970 initial cash invested.
-9%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$2,156
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $2,718 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$2,718
Mortgage P&I
82%
$1,772
Property Taxes
12%
$260
Home Insurance
6%
$125
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0