Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.99% first-year return on $76,230 initial cash invested.
-6.99%
Cash On Cash
5.17%
Cap Rate
0.84
DSCR
$2,890
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,334 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,230
Downpayment
20%
$72,600
Closing costs
1%
$3,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$3,334
Mortgage P&I
65%
$1,864
Property Taxes
21%
$594
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0