Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.2% first-year return on $76,146 initial cash invested.
-12.2%
Cash On Cash
4.17%
Cap Rate
0.66
DSCR
$2,244
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $3,018 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,244
Total Expenses
$3,018
Mortgage P&I
86%
$1,922
Property Taxes
17%
$384
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0