Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $77,490 initial cash invested.
-14.01%
Cash On Cash
4.07%
Cap Rate
0.61
DSCR
$2,285
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $3,190 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,285
Total Expenses
$3,190
Mortgage P&I
89%
$2,043
Property Taxes
19%
$432
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0