Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.14% first-year return on $76,230 initial cash invested.
-10.14%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$2,259
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,903 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,230
Downpayment
20%
$72,600
Closing costs
1%
$3,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,259
Total Expenses
$2,903
Mortgage P&I
80%
$1,815
Property Taxes
16%
$369
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0