Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $75,789 initial cash invested.
-11.8%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$2,208
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,953 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,208
Total Expenses
$2,953
Mortgage P&I
82%
$1,813
Property Taxes
20%
$434
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0