Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $76,713 initial cash invested.
-18.99%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$1,715
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $2,929 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,715
Total Expenses
$2,929
Mortgage P&I
108%
$1,851
Property Taxes
28%
$488
Home Insurance
8%
$143
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0