Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.65% first-year return on $76,041 initial cash invested.
-5.65%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$2,544
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $2,902 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,041
Downpayment
20%
$72,420
Closing costs
1%
$3,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,544
Total Expenses
$2,902
Mortgage P&I
72%
$1,837
Property Taxes
11%
$276
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0