Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $75,012 initial cash invested.
-9.57%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$2,121
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $2,719 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,012
Downpayment
20%
$71,440
Closing costs
1%
$3,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$2,719
Mortgage P&I
84%
$1,784
Property Taxes
12%
$256
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0