Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.92% first-year return on $75,453 initial cash invested.
-6.92%
Cash On Cash
5.18%
Cap Rate
0.83
DSCR
$2,193
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,628 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,453
Downpayment
20%
$71,860
Closing costs
1%
$3,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,628
Mortgage P&I
86%
$1,876
Property Taxes
3%
$66
Home Insurance
5%
$105
HOA
0%
$10
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0