Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.96% first-year return on $76,125 initial cash invested.
-9.96%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$2,095
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $2,727 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,125
Downpayment
20%
$72,500
Closing costs
1%
$3,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,095
Total Expenses
$2,727
Mortgage P&I
88%
$1,846
Property Taxes
8%
$162
Home Insurance
6%
$131
HOA
2%
$42
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0