Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $77,175 initial cash invested.
-11.65%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$2,075
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,075 income − $2,824 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,075
Total Expenses
$2,824
Mortgage P&I
91%
$1,883
Property Taxes
13%
$272
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0