Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $75,747 initial cash invested.
-5.37%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$2,766
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $3,105 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,766
Total Expenses
$3,105
Mortgage P&I
63%
$1,747
Property Taxes
18%
$511
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0