Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.6% first-year return on $75,117 initial cash invested.
-1.6%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$3,084
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $3,184 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,117
Downpayment
20%
$71,540
Closing costs
1%
$3,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$3,184
Mortgage P&I
60%
$1,856
Property Taxes
13%
$402
Home Insurance
4%
$125
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0