Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $77,742 initial cash invested.
-12.56%
Cash On Cash
4.43%
Cap Rate
0.66
DSCR
$2,409
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $3,223 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,409
Total Expenses
$3,223
Mortgage P&I
86%
$2,060
Property Taxes
17%
$406
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0