Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.66% first-year return on $75,915 initial cash invested.
-8.66%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$2,614
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $3,162 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,915
Downpayment
20%
$72,300
Closing costs
1%
$3,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,614
Total Expenses
$3,162
Mortgage P&I
69%
$1,791
Property Taxes
22%
$586
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0