Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $76,734 initial cash invested.
-12.03%
Cash On Cash
4.55%
Cap Rate
0.68
DSCR
$2,411
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $3,180 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,411
Total Expenses
$3,180
Mortgage P&I
84%
$2,032
Property Taxes
16%
$387
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0