Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $76,650 initial cash invested.
-7.19%
Cash On Cash
5.06%
Cap Rate
0.81
DSCR
$2,155
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $2,614 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,155
Total Expenses
$2,614
Mortgage P&I
88%
$1,890
Property Taxes
2%
$35
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0