Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $76,041 initial cash invested.
-5.07%
Cash On Cash
5.52%
Cap Rate
0.9
DSCR
$2,640
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,961 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,041
Downpayment
20%
$72,420
Closing costs
1%
$3,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$2,961
Mortgage P&I
70%
$1,856
Property Taxes
11%
$288
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0