Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.16% first-year return on $76,461 initial cash invested.
-8.16%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$2,004
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $2,524 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,461
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$2,524
Mortgage P&I
90%
$1,804
Property Taxes
3%
$67
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0