Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.18% first-year return on $77,154 initial cash invested.
-5.18%
Cash On Cash
6.02%
Cap Rate
0.91
DSCR
$3,024
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $3,357 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,024
Total Expenses
$3,357
Mortgage P&I
67%
$2,025
Property Taxes
14%
$418
Home Insurance
4%
$129
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0