Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $76,398 initial cash invested.
-12.06%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$1,907
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $2,675 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,398
Downpayment
20%
$72,760
Closing costs
1%
$3,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,907
Total Expenses
$2,675
Mortgage P&I
98%
$1,877
Property Taxes
9%
$173
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0