Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.77% first-year return on $76,209 initial cash invested.
-4.77%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$2,651
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $2,954 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,651
Total Expenses
$2,954
Mortgage P&I
68%
$1,801
Property Taxes
7%
$191
Home Insurance
6%
$147
HOA
5%
$125
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0