Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.85% first-year return on $75,789 initial cash invested.
-8.85%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$2,204
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,763 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,204
Total Expenses
$2,763
Mortgage P&I
82%
$1,811
Property Taxes
10%
$231
Home Insurance
6%
$127
HOA
1%
$22
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0