Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.56% first-year return on $77,154 initial cash invested.
-24.56%
Cash On Cash
1.67%
Cap Rate
0.25
DSCR
$1,202
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,202 income − $2,781 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,202
Total Expenses
$2,781
Mortgage P&I
169%
$2,030
Property Taxes
22%
$264
Home Insurance
15%
$175
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0