Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.65% first-year return on $77,280 initial cash invested.
-13.65%
Cash On Cash
3.64%
Cap Rate
0.59
DSCR
$1,910
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $2,789 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,789
Mortgage P&I
99%
$1,899
Property Taxes
14%
$263
Home Insurance
7%
$129
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0