Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $77,280 initial cash invested.
-13.99%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$2,109
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $3,010 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$3,010
Mortgage P&I
87%
$1,834
Property Taxes
20%
$421
Home Insurance
6%
$129
HOA
4%
$78
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0