Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $76,020 initial cash invested.
-16.73%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$1,711
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $2,771 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,711
Total Expenses
$2,771
Mortgage P&I
109%
$1,859
Property Taxes
20%
$335
Home Insurance
8%
$131
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0