Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $76,650 initial cash invested.
-20.05%
Cash On Cash
2.92%
Cap Rate
0.42
DSCR
$1,528
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,528 income − $2,809 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,528
Total Expenses
$2,809
Mortgage P&I
137%
$2,094
Property Taxes
12%
$190
Home Insurance
8%
$128
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0