Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.94% first-year return on $76,671 initial cash invested.
-0.94%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$2,698
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $2,758 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,671
Downpayment
20%
$73,020
Closing costs
1%
$3,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,698
Total Expenses
$2,758
Mortgage P&I
67%
$1,804
Property Taxes
4%
$121
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0