Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.82% first-year return on $77,322 initial cash invested.
-2.82%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$2,802
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $2,984 expenses = $182 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
$2,802
Total Expenses
$2,984
Mortgage P&I
67%
$1,866
Property Taxes
9%
$259
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0