Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.36% first-year return on $75,915 initial cash invested.
-5.36%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$3,085
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $3,424 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,915
Downpayment
20%
$72,300
Closing costs
1%
$3,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,085
Total Expenses
$3,424
Mortgage P&I
60%
$1,844
Property Taxes
21%
$653
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0