Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.1% first-year return on $77,133 initial cash invested.
-10.1%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,524
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $3,173 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,524
Total Expenses
$3,173
Mortgage P&I
72%
$1,815
Property Taxes
24%
$602
Home Insurance
4%
$101
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0