Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.85% first-year return on $77,490 initial cash invested.
-9.85%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$2,369
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $3,005 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$3,005
Mortgage P&I
77%
$1,823
Property Taxes
15%
$353
Home Insurance
5%
$129
HOA
4%
$85
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0