Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $77,070 initial cash invested.
-14.03%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$1,709
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $2,610 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$2,610
Mortgage P&I
109%
$1,866
Property Taxes
10%
$167
Home Insurance
8%
$133
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0