Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $75,180 initial cash invested.
-12.08%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$2,102
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $2,859 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,102
Total Expenses
$2,859
Mortgage P&I
87%
$1,820
Property Taxes
17%
$357
Home Insurance
6%
$128
HOA
0%
$8
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0