Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.25% first-year return on $77,385 initial cash invested.
-24.25%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$946
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$946 income − $2,510 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$946
Total Expenses
$2,510
Mortgage P&I
205%
$1,942
Property Taxes
20%
$193
Home Insurance
14%
$129
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0