Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.57% first-year return on $75,306 initial cash invested.
-7.57%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$2,147
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,622 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$2,622
Mortgage P&I
83%
$1,777
Property Taxes
7%
$159
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0