Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.61% first-year return on $75,159 initial cash invested.
-3.61%
Cash On Cash
6.22%
Cap Rate
0.97
DSCR
$3,338
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $3,564 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,338
Total Expenses
$3,564
Mortgage P&I
57%
$1,914
Property Taxes
20%
$658
Home Insurance
4%
$124
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0