Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.54% first-year return on $77,532 initial cash invested.
-8.54%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$2,202
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,754 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,532
Downpayment
20%
$73,840
Closing costs
1%
$3,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,202
Total Expenses
$2,754
Mortgage P&I
84%
$1,851
Property Taxes
9%
$200
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0