Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.88% first-year return on $76,104 initial cash invested.
-10.88%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$2,041
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $2,731 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$2,731
Mortgage P&I
86%
$1,745
Property Taxes
16%
$328
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0