Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.72% first-year return on $77,322 initial cash invested.
-11.72%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$2,551
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $3,306 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,322
Downpayment
20%
$73,640
Closing costs
1%
$3,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,551
Total Expenses
$3,306
Mortgage P&I
73%
$1,852
Property Taxes
24%
$608
Home Insurance
5%
$132
HOA
2%
$50
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0