Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.76% first-year return on $76,356 initial cash invested.
-14.76%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$2,294
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $3,233 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,294
Total Expenses
$3,233
Mortgage P&I
81%
$1,858
Property Taxes
19%
$434
Home Insurance
6%
$129
HOA
9%
$215
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0