Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $75,285 initial cash invested.
-10.6%
Cash On Cash
4.39%
Cap Rate
0.7
DSCR
$2,062
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $2,727 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,285
Downpayment
20%
$71,700
Closing costs
1%
$3,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$2,727
Mortgage P&I
91%
$1,873
Property Taxes
4%
$77
Home Insurance
6%
$126
HOA
6%
$115
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0