Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.85% first-year return on $77,007 initial cash invested.
-7.85%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$2,209
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $2,713 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,007
Downpayment
20%
$73,340
Closing costs
1%
$3,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$2,713
Mortgage P&I
82%
$1,817
Property Taxes
9%
$191
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0