Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $76,377 initial cash invested.
-13.45%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$1,906
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $2,762 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,377
Downpayment
20%
$72,740
Closing costs
1%
$3,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,906
Total Expenses
$2,762
Mortgage P&I
96%
$1,827
Property Taxes
16%
$311
Home Insurance
7%
$129
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0