Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $75,873 initial cash invested.
-8.19%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$2,374
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $2,892 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,374
Total Expenses
$2,892
Mortgage P&I
75%
$1,780
Property Taxes
15%
$360
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0