Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.13% first-year return on $74,991 initial cash invested.
-8.13%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$2,133
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,641 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$2,641
Mortgage P&I
88%
$1,875
Property Taxes
4%
$85
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0