Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.3% first-year return on $75,390 initial cash invested.
-15.3%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,070
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $3,031 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,070
Total Expenses
$3,031
Mortgage P&I
89%
$1,832
Property Taxes
23%
$470
Home Insurance
6%
$126
HOA
3%
$64
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0