Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.55% first-year return on $76,314 initial cash invested.
-7.55%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$2,197
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $2,677 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,314
Downpayment
20%
$72,680
Closing costs
1%
$3,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$2,677
Mortgage P&I
84%
$1,849
Property Taxes
6%
$125
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0