Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.57% first-year return on $77,280 initial cash invested.
-6.57%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$2,445
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $2,868 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$2,868
Mortgage P&I
74%
$1,800
Property Taxes
12%
$298
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0