Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $76,209 initial cash invested.
-15.6%
Cash On Cash
3.33%
Cap Rate
0.53
DSCR
$2,193
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $3,184 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$3,184
Mortgage P&I
86%
$1,889
Property Taxes
27%
$593
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0