Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.84% first-year return on $77,175 initial cash invested.
-7.84%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$2,347
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $2,851 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$2,851
Mortgage P&I
77%
$1,810
Property Taxes
13%
$302
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0