Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.43% first-year return on $75,096 initial cash invested.
-7.43%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,422
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $2,887 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,422
Total Expenses
$2,887
Mortgage P&I
74%
$1,796
Property Taxes
14%
$335
Home Insurance
5%
$127
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0