Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.75% first-year return on $77,448 initial cash invested.
-8.75%
Cash On Cash
5.01%
Cap Rate
0.78
DSCR
$2,837
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,837 income − $3,402 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,448
Downpayment
20%
$73,760
Closing costs
1%
$3,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,837
Total Expenses
$3,402
Mortgage P&I
69%
$1,962
Property Taxes
20%
$573
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0