Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.2% first-year return on $77,280 initial cash invested.
-18.2%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$1,473
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,473 income − $2,645 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,473
Total Expenses
$2,645
Mortgage P&I
126%
$1,856
Property Taxes
19%
$277
Home Insurance
9%
$129
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0