Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.73% first-year return on $75,789 initial cash invested.
-1.73%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$2,742
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,851 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,742
Total Expenses
$2,851
Mortgage P&I
67%
$1,840
Property Taxes
6%
$169
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0