Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.14% first-year return on $76,965 initial cash invested.
-8.14%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$2,461
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,461 income − $2,983 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,461
Total Expenses
$2,983
Mortgage P&I
75%
$1,845
Property Taxes
15%
$376
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0