Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.31% first-year return on $77,154 initial cash invested.
-11.31%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$2,282
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $3,009 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,282
Total Expenses
$3,009
Mortgage P&I
82%
$1,870
Property Taxes
14%
$320
Home Insurance
6%
$129
HOA
4%
$97
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0