Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.88% first-year return on $76,314 initial cash invested.
-15.88%
Cash On Cash
3.6%
Cap Rate
0.55
DSCR
$2,156
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $3,166 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,314
Downpayment
20%
$72,680
Closing costs
1%
$3,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$3,166
Mortgage P&I
92%
$1,992
Property Taxes
19%
$417
Home Insurance
6%
$130
HOA
3%
$66
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0