Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.73% first-year return on $74,865 initial cash invested.
-4.73%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$2,567
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $2,862 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,865
Downpayment
20%
$71,300
Closing costs
1%
$3,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,567
Total Expenses
$2,862
Mortgage P&I
70%
$1,791
Property Taxes
11%
$278
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0