Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.21% first-year return on $77,175 initial cash invested.
-1.21%
Cash On Cash
6.25%
Cap Rate
1.03
DSCR
$2,663
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $2,741 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,663
Total Expenses
$2,741
Mortgage P&I
70%
$1,859
Property Taxes
2%
$57
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0