Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $77,490 initial cash invested.
-15.73%
Cash On Cash
3.33%
Cap Rate
0.52
DSCR
$1,547
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,547 income − $2,563 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,547
Total Expenses
$2,563
Mortgage P&I
127%
$1,964
Property Taxes
4%
$68
Home Insurance
8%
$129
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0