Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.4% first-year return on $76,104 initial cash invested.
-8.4%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$2,344
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,877 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,344
Total Expenses
$2,877
Mortgage P&I
76%
$1,785
Property Taxes
15%
$355
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0