Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.58% first-year return on $76,629 initial cash invested.
-1.58%
Cash On Cash
6.38%
Cap Rate
1.02
DSCR
$2,723
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $2,824 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,723
Total Expenses
$2,824
Mortgage P&I
70%
$1,905
Property Taxes
3%
$84
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0