Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $77,553 initial cash invested.
-13.17%
Cash On Cash
4.12%
Cap Rate
0.63
DSCR
$2,099
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,099 income − $2,950 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,553
Downpayment
20%
$73,860
Closing costs
1%
$3,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,099
Total Expenses
$2,950
Mortgage P&I
96%
$2,015
Property Taxes
14%
$301
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0