Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $76,083 initial cash invested.
-19.57%
Cash On Cash
2.63%
Cap Rate
0.41
DSCR
$1,893
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $3,134 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,083
Downpayment
20%
$72,460
Closing costs
1%
$3,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,893
Total Expenses
$3,134
Mortgage P&I
103%
$1,941
Property Taxes
24%
$450
Home Insurance
7%
$133
HOA
6%
$117
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0