Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.36% first-year return on $77,133 initial cash invested.
-10.36%
Cash On Cash
4.34%
Cap Rate
0.7
DSCR
$2,142
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,808 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$2,808
Mortgage P&I
88%
$1,888
Property Taxes
11%
$233
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0