Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.09% first-year return on $76,041 initial cash invested.
-4.09%
Cash On Cash
5.85%
Cap Rate
0.94
DSCR
$3,081
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $3,340 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,041
Downpayment
20%
$72,420
Closing costs
1%
$3,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,081
Total Expenses
$3,340
Mortgage P&I
61%
$1,870
Property Taxes
18%
$543
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0