Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.01% first-year return on $76,965 initial cash invested.
-8.01%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$2,884
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $3,398 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,884
Total Expenses
$3,398
Mortgage P&I
65%
$1,861
Property Taxes
22%
$630
Home Insurance
5%
$130
HOA
1%
$28
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0