Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $76,734 initial cash invested.
-7.18%
Cash On Cash
5.57%
Cap Rate
0.84
DSCR
$2,782
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,241 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$3,241
Mortgage P&I
72%
$2,015
Property Taxes
13%
$374
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0