Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.07% first-year return on $77,700 initial cash invested.
-6.07%
Cash On Cash
5.31%
Cap Rate
0.86
DSCR
$2,350
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $2,743 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,350
Total Expenses
$2,743
Mortgage P&I
81%
$1,913
Property Taxes
4%
$88
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0