Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.11% first-year return on $75,390 initial cash invested.
-12.11%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,182
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,943 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$2,943
Mortgage P&I
82%
$1,792
Property Taxes
21%
$458
Home Insurance
6%
$126
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0