Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.26% first-year return on $76,713 initial cash invested.
-9.26%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$2,080
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,672 expenses = $592 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,672
Mortgage P&I
90%
$1,876
Property Taxes
4%
$92
Home Insurance
6%
$121
HOA
2%
$42
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0