Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.6% first-year return on $76,251 initial cash invested.
-9.6%
Cash On Cash
4.69%
Cap Rate
0.74
DSCR
$2,473
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,473 income − $3,083 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,251
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,473
Total Expenses
$3,083
Mortgage P&I
77%
$1,905
Property Taxes
16%
$404
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0