Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $75,306 initial cash invested.
-10.49%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$2,338
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,996 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,338
Total Expenses
$2,996
Mortgage P&I
77%
$1,794
Property Taxes
16%
$382
Home Insurance
5%
$127
HOA
4%
$85
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0