Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $77,238 initial cash invested.
-12.24%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$1,847
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $2,635 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,847
Total Expenses
$2,635
Mortgage P&I
102%
$1,886
Property Taxes
7%
$136
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0