Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $76,377 initial cash invested.
-7.49%
Cash On Cash
5.57%
Cap Rate
0.83
DSCR
$2,436
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,913 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,377
Downpayment
20%
$72,740
Closing costs
1%
$3,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,436
Total Expenses
$2,913
Mortgage P&I
84%
$2,043
Property Taxes
3%
$65
Home Insurance
5%
$131
HOA
2%
$40
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0