Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $76,713 initial cash invested.
-9.39%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$1,900
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $2,500 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,500
Mortgage P&I
95%
$1,797
Property Taxes
4%
$83
Home Insurance
7%
$126
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0