Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $76,608 initial cash invested.
-14.14%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$2,134
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $3,037 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,608
Downpayment
20%
$72,960
Closing costs
1%
$3,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,134
Total Expenses
$3,037
Mortgage P&I
88%
$1,878
Property Taxes
22%
$476
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0