Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $76,650 initial cash invested.
-12.81%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$2,042
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,860 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$2,860
Mortgage P&I
90%
$1,842
Property Taxes
15%
$316
Home Insurance
6%
$128
HOA
2%
$43
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0