Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.48% first-year return on $76,188 initial cash invested.
-5.48%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$2,829
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $3,177 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,188
Downpayment
20%
$72,560
Closing costs
1%
$3,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,829
Total Expenses
$3,177
Mortgage P&I
66%
$1,866
Property Taxes
16%
$462
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0