Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.53% first-year return on $76,566 initial cash invested.
-3.53%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$2,613
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,838 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$2,838
Mortgage P&I
68%
$1,779
Property Taxes
10%
$257
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0