Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $77,490 initial cash invested.
-13.29%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$1,968
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $2,826 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,968
Total Expenses
$2,826
Mortgage P&I
94%
$1,847
Property Taxes
9%
$184
Home Insurance
7%
$131
HOA
8%
$153
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0