Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $76,395 initial cash invested.
-17.62%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$1,928
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $3,050 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,395
Downpayment
20%
$72,757
Closing costs
1%
$3,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$3,050
Mortgage P&I
91%
$1,764
Property Taxes
34%
$658
Home Insurance
7%
$127
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0