Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.75% first-year return on $76,566 initial cash invested.
-11.75%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$1,985
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $2,735 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$2,735
Mortgage P&I
95%
$1,888
Property Taxes
10%
$201
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0