Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.06% first-year return on $76,650 initial cash invested.
-0.06%
Cash On Cash
6.72%
Cap Rate
1.08
DSCR
$3,066
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $3,070 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,066
Total Expenses
$3,070
Mortgage P&I
62%
$1,894
Property Taxes
5%
$155
Home Insurance
4%
$128
HOA
3%
$96
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0