Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $77,112 initial cash invested.
-15.17%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$1,972
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $2,947 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,112
Downpayment
20%
$73,440
Closing costs
1%
$3,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$2,947
Mortgage P&I
95%
$1,865
Property Taxes
22%
$438
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0