Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.97% first-year return on $76,356 initial cash invested.
-0.97%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$2,876
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $2,938 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$2,938
Mortgage P&I
63%
$1,822
Property Taxes
8%
$228
Home Insurance
5%
$130
HOA
0%
$9
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0