Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.31% first-year return on $77,679 initial cash invested.
-14.31%
Cash On Cash
4.1%
Cap Rate
0.61
DSCR
$2,113
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $3,039 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$3,039
Mortgage P&I
99%
$2,083
Property Taxes
13%
$276
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0