Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.03% first-year return on $75,390 initial cash invested.
-11.03%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$1,765
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $2,458 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,765
Total Expenses
$2,458
Mortgage P&I
99%
$1,740
Property Taxes
8%
$134
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0