Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $76,524 initial cash invested.
-12.8%
Cash On Cash
4.1%
Cap Rate
0.64
DSCR
$2,514
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $3,330 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,524
Downpayment
20%
$72,880
Closing costs
1%
$3,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$3,330
Mortgage P&I
77%
$1,935
Property Taxes
24%
$612
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0