Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $75,390 initial cash invested.
-14.37%
Cash On Cash
3.8%
Cap Rate
0.59
DSCR
$2,289
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $3,192 expenses = $903 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
$2,289
Total Expenses
$3,192
Mortgage P&I
84%
$1,926
Property Taxes
24%
$546
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0