Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $75,894 initial cash invested.
-14.04%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$1,774
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $2,662 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,894
Downpayment
20%
$72,280
Closing costs
1%
$3,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$2,662
Mortgage P&I
101%
$1,797
Property Taxes
15%
$274
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0