Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.63% first-year return on $76,503 initial cash invested.
-9.63%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$2,328
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $2,942 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,328
Total Expenses
$2,942
Mortgage P&I
78%
$1,818
Property Taxes
16%
$374
Home Insurance
6%
$130
HOA
1%
$15
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0