Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.02% first-year return on $77,133 initial cash invested.
-10.02%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$2,478
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $3,122 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,478
Total Expenses
$3,122
Mortgage P&I
74%
$1,828
Property Taxes
21%
$516
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0