Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $77,583 initial cash invested.
-10.39%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$1,936
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,608 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,583
Downpayment
20%
$73,889
Closing costs
1%
$3,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$2,608
Mortgage P&I
96%
$1,856
Property Taxes
6%
$119
Home Insurance
7%
$129
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0