Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $77,028 initial cash invested.
-8.37%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$2,409
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,946 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,409
Total Expenses
$2,946
Mortgage P&I
75%
$1,816
Property Taxes
15%
$372
Home Insurance
5%
$122
HOA
0%
$10
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0