Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $76,272 initial cash invested.
-9.97%
Cash On Cash
4.89%
Cap Rate
0.74
DSCR
$2,514
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $3,148 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$3,148
Mortgage P&I
79%
$1,989
Property Taxes
15%
$369
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0