Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.37% first-year return on $75,159 initial cash invested.
-20.37%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$1,747
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $3,023 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$3,023
Mortgage P&I
112%
$1,950
Property Taxes
28%
$488
Home Insurance
8%
$131
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0