Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.68% first-year return on $77,700 initial cash invested.
-8.68%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$2,047
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $2,609 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,047
Total Expenses
$2,609
Mortgage P&I
89%
$1,823
Property Taxes
6%
$124
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0