Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $76,188 initial cash invested.
-17.47%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$1,635
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $2,744 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,188
Downpayment
20%
$72,560
Closing costs
1%
$3,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,635
Total Expenses
$2,744
Mortgage P&I
118%
$1,928
Property Taxes
16%
$257
Home Insurance
8%
$133
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0