Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.81% first-year return on $76,713 initial cash invested.
-0.81%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$3,290
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $3,342 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$3,342
Mortgage P&I
55%
$1,818
Property Taxes
16%
$534
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0