Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $74,949 initial cash invested.
-16.11%
Cash On Cash
3.14%
Cap Rate
0.5
DSCR
$1,732
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,732 income − $2,738 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,949
Downpayment
20%
$71,380
Closing costs
1%
$3,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$2,738
Mortgage P&I
107%
$1,852
Property Taxes
18%
$309
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0