Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $77,700 initial cash invested.
-7.4%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$2,290
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,769 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,290
Total Expenses
$2,769
Mortgage P&I
81%
$1,857
Property Taxes
8%
$180
Home Insurance
6%
$130
HOA
0%
$8
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0