Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $76,251 initial cash invested.
-16.08%
Cash On Cash
3.3%
Cap Rate
0.52
DSCR
$2,096
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $3,118 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,251
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,096
Total Expenses
$3,118
Mortgage P&I
91%
$1,917
Property Taxes
25%
$526
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0