Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.87% first-year return on $75,390 initial cash invested.
-10.87%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$2,424
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $3,107 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,424
Total Expenses
$3,107
Mortgage P&I
75%
$1,806
Property Taxes
23%
$548
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0