Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.28% first-year return on $75,894 initial cash invested.
-9.28%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$1,999
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $2,586 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,894
Downpayment
20%
$72,280
Closing costs
1%
$3,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,586
Mortgage P&I
91%
$1,827
Property Taxes
6%
$111
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0