Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $77,217 initial cash invested.
-12.88%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$1,789
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $2,618 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,217
Downpayment
20%
$73,540
Closing costs
1%
$3,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,789
Total Expenses
$2,618
Mortgage P&I
103%
$1,838
Property Taxes
7%
$120
Home Insurance
7%
$131
HOA
4%
$65
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0