Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.61% first-year return on $77,700 initial cash invested.
-23.61%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$1,751
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $3,280 expenses = $1,529 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,751
Total Expenses
$3,280
Mortgage P&I
117%
$2,050
Property Taxes
37%
$644
Home Insurance
7%
$130
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0