Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $75,390 initial cash invested.
-11.62%
Cash On Cash
4.44%
Cap Rate
0.69
DSCR
$2,454
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $3,184 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,454
Total Expenses
$3,184
Mortgage P&I
79%
$1,935
Property Taxes
14%
$335
Home Insurance
5%
$126
HOA
6%
$150
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0