Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.5% first-year return on $76,293 initial cash invested.
-9.5%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,249
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $2,853 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$2,853
Mortgage P&I
82%
$1,837
Property Taxes
9%
$212
Home Insurance
6%
$144
HOA
3%
$76
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0