Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.29% first-year return on $75,390 initial cash invested.
-11.29%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$2,130
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,839 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,130
Total Expenses
$2,839
Mortgage P&I
85%
$1,804
Property Taxes
17%
$354
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0