Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $75,726 initial cash invested.
-12.47%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$1,971
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $2,758 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,726
Downpayment
20%
$72,120
Closing costs
1%
$3,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,971
Total Expenses
$2,758
Mortgage P&I
91%
$1,800
Property Taxes
16%
$317
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0