Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $77,690 initial cash invested.
-16.42%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$1,443
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,443 income − $2,506 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,690
Downpayment
20%
$73,990
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,443
Total Expenses
$2,506
Mortgage P&I
127%
$1,838
Property Taxes
11%
$163
Home Insurance
9%
$130
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0