Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $76,020 initial cash invested.
-12.33%
Cash On Cash
4.56%
Cap Rate
0.68
DSCR
$2,376
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $3,157 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$3,157
Mortgage P&I
86%
$2,039
Property Taxes
14%
$326
Home Insurance
5%
$128
HOA
2%
$45
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0