Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.5% first-year return on $77,742 initial cash invested.
-7.5%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,769
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $3,255 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,769
Total Expenses
$3,255
Mortgage P&I
67%
$1,853
Property Taxes
20%
$561
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0