Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.72% first-year return on $76,125 initial cash invested.
-1.72%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$3,192
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,301 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,125
Downpayment
20%
$72,500
Closing costs
1%
$3,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,192
Total Expenses
$3,301
Mortgage P&I
57%
$1,810
Property Taxes
8%
$260
Home Insurance
4%
$133
HOA
8%
$267
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0