Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $75,831 initial cash invested.
-10.65%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$1,953
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $2,626 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,831
Downpayment
20%
$72,220
Closing costs
1%
$3,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$2,626
Mortgage P&I
94%
$1,842
Property Taxes
7%
$145
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0