Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $77,679 initial cash invested.
-14.21%
Cash On Cash
4%
Cap Rate
0.6
DSCR
$2,152
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $3,072 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$3,072
Mortgage P&I
95%
$2,046
Property Taxes
12%
$253
Home Insurance
6%
$130
HOA
4%
$83
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0