Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $75,873 initial cash invested.
-11.34%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,308
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $3,025 expenses = $717 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,873
Downpayment
20%
$72,260
Closing costs
1%
$3,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,308
Total Expenses
$3,025
Mortgage P&I
78%
$1,802
Property Taxes
21%
$493
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0