Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.58% first-year return on $75,999 initial cash invested.
-3.58%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$2,402
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,629 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,999
Downpayment
20%
$72,380
Closing costs
1%
$3,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$2,629
Mortgage P&I
75%
$1,811
Property Taxes
3%
$63
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0