Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $75,075 initial cash invested.
-8.26%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$2,214
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,731 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,075
Downpayment
20%
$71,500
Closing costs
1%
$3,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,214
Total Expenses
$2,731
Mortgage P&I
80%
$1,766
Property Taxes
12%
$263
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0