Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.26% first-year return on $75,957 initial cash invested.
-12.26%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$2,105
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $2,881 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,957
Downpayment
20%
$72,340
Closing costs
1%
$3,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,105
Total Expenses
$2,881
Mortgage P&I
86%
$1,816
Property Taxes
19%
$391
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0