Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.62% first-year return on $76,146 initial cash invested.
-1.62%
Cash On Cash
6.13%
Cap Rate
1.02
DSCR
$2,912
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $3,015 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,912
Total Expenses
$3,015
Mortgage P&I
62%
$1,810
Property Taxes
10%
$294
Home Insurance
4%
$126
HOA
1%
$27
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0