Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.32% first-year return on $77,490 initial cash invested.
-7.32%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,158
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $2,631 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,158
Total Expenses
$2,631
Mortgage P&I
84%
$1,807
Property Taxes
6%
$133
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0