Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.25% first-year return on $77,490 initial cash invested.
-9.25%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$2,607
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $3,204 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,607
Total Expenses
$3,204
Mortgage P&I
72%
$1,874
Property Taxes
20%
$520
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0