Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.32% first-year return on $76,545 initial cash invested.
-2.32%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$3,034
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $3,182 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,034
Total Expenses
$3,182
Mortgage P&I
60%
$1,821
Property Taxes
15%
$441
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0