Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.38% first-year return on $77,679 initial cash invested.
-10.38%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$2,645
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,317 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,645
Total Expenses
$3,317
Mortgage P&I
71%
$1,868
Property Taxes
24%
$632
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0