Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.75% first-year return on $75,789 initial cash invested.
-5.75%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$2,357
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $2,720 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$2,720
Mortgage P&I
77%
$1,811
Property Taxes
7%
$166
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0