Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.8% first-year return on $75,957 initial cash invested.
-8.8%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$2,255
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $2,812 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,957
Downpayment
20%
$72,340
Closing costs
1%
$3,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$2,812
Mortgage P&I
81%
$1,835
Property Taxes
11%
$241
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0