Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $75,264 initial cash invested.
-11.53%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$2,261
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $2,984 expenses = $723 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,264
Downpayment
20%
$71,680
Closing costs
1%
$3,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,261
Total Expenses
$2,984
Mortgage P&I
79%
$1,785
Property Taxes
21%
$478
Home Insurance
6%
$130
HOA
0%
$3
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0