Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $76,608 initial cash invested.
-14.4%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$2,059
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $2,978 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,608
Downpayment
20%
$72,960
Closing costs
1%
$3,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,059
Total Expenses
$2,978
Mortgage P&I
91%
$1,872
Property Taxes
21%
$442
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0