Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.5% first-year return on $77,196 initial cash invested.
-9.5%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$2,176
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $2,787 expenses = $611 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,196
Downpayment
20%
$73,520
Closing costs
1%
$3,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,176
Total Expenses
$2,787
Mortgage P&I
85%
$1,839
Property Taxes
11%
$250
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0