Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $77,490 initial cash invested.
-17.7%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$1,313
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,313 income − $2,456 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,313
Total Expenses
$2,456
Mortgage P&I
142%
$1,870
Property Taxes
7%
$98
Home Insurance
10%
$129
HOA
1%
$17
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0