Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.31% first-year return on $76,251 initial cash invested.
-0.31%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$2,859
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $2,879 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,251
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,859
Total Expenses
$2,879
Mortgage P&I
63%
$1,799
Property Taxes
7%
$206
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0