Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $76,629 initial cash invested.
-14.88%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$1,814
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,764 expenses = $950 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$2,764
Mortgage P&I
103%
$1,871
Property Taxes
14%
$257
Home Insurance
7%
$128
HOA
2%
$36
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0