Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.17% first-year return on $77,616 initial cash invested.
-31.17%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$1,984
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $4,000 expenses = $2,016 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,616
Downpayment
20%
$73,920
Closing costs
1%
$3,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,984
Total Expenses
$4,000
Mortgage P&I
94%
$1,870
Property Taxes
12%
$234
Home Insurance
7%
$131
HOA
63%
$1,250
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0