Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.36% first-year return on $77,469 initial cash invested.
-8.36%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$2,148
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $2,688 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,148
Total Expenses
$2,688
Mortgage P&I
85%
$1,825
Property Taxes
8%
$175
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0