Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11% first-year return on $76,608 initial cash invested.
-11%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$2,188
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,890 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,608
Downpayment
20%
$72,960
Closing costs
1%
$3,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,188
Total Expenses
$2,890
Mortgage P&I
85%
$1,851
Property Taxes
15%
$338
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0