Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $75,096 initial cash invested.
-12.29%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$2,219
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $2,988 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,219
Total Expenses
$2,988
Mortgage P&I
82%
$1,825
Property Taxes
20%
$451
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0