Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.41% first-year return on $77,322 initial cash invested.
-3.41%
Cash On Cash
5.75%
Cap Rate
0.96
DSCR
$2,803
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $3,023 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,322
Downpayment
20%
$73,640
Closing costs
1%
$3,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,803
Total Expenses
$3,023
Mortgage P&I
66%
$1,845
Property Taxes
11%
$317
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0