Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.55% first-year return on $76,335 initial cash invested.
-7.55%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$2,532
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $3,012 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,335
Downpayment
20%
$72,700
Closing costs
1%
$3,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,532
Total Expenses
$3,012
Mortgage P&I
73%
$1,858
Property Taxes
14%
$364
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0