Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $76,648 initial cash invested.
-7.05%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$2,097
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $2,547 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,648
Downpayment
20%
$72,998
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,097
Total Expenses
$2,547
Mortgage P&I
86%
$1,807
Property Taxes
1%
$29
Home Insurance
6%
$128
HOA
2%
$37
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0