Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.21% first-year return on $75,033 initial cash invested.
-0.21%
Cash On Cash
6.23%
Cap Rate
1.08
DSCR
$3,102
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $3,115 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,102
Total Expenses
$3,115
Mortgage P&I
55%
$1,713
Property Taxes
15%
$468
Home Insurance
4%
$128
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0