This property looks like a bad Long-Term investment with a projected -16.17% first-year return on $76,734 initial cash invested.
-16.17%
Cash On Cash
3.35%
Cap Rate
0.52
DSCR
$1,787
Rent
-$1,034
Cashflow
Cash Flow
$1,787 income − $2,821 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$2,821
Mortgage P&I
110%
$1,964
Property Taxes
14%
$244
Home Insurance
8%
$149
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0