Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.05% first-year return on $77,700 initial cash invested.
-10.05%
Cash On Cash
5.06%
Cap Rate
0.76
DSCR
$3,010
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $3,661 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$3,661
Mortgage P&I
69%
$2,062
Property Taxes
23%
$687
Home Insurance
4%
$130
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0