This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $77,700 initial cash invested.
-15.74%
Cash On Cash
3.43%
Cap Rate
0.54
DSCR
$2,250
Rent
-$1,019
Cashflow
Cash Flow
$2,250 income − $3,269 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,269
Mortgage P&I
87%
$1,965
Property Taxes
26%
$590
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0