Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $75,831 initial cash invested.
-7.9%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$2,110
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,609 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,110
Total Expenses
$2,609
Mortgage P&I
85%
$1,798
Property Taxes
6%
$130
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0