Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.1% first-year return on $77,385 initial cash invested.
-7.1%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$2,430
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $2,888 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$2,888
Mortgage P&I
75%
$1,829
Property Taxes
11%
$268
Home Insurance
5%
$131
HOA
1%
$27
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0