Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $75,873 initial cash invested.
-11.36%
Cash On Cash
4.33%
Cap Rate
0.68
DSCR
$1,990
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $2,708 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,873
Downpayment
20%
$72,260
Closing costs
1%
$3,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,708
Mortgage P&I
97%
$1,923
Property Taxes
7%
$134
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0