Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.98% first-year return on $76,650 initial cash invested.
-11.98%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$1,709
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $2,474 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,709
Total Expenses
$2,474
Mortgage P&I
106%
$1,812
Property Taxes
5%
$90
Home Insurance
7%
$128
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0