Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.2% first-year return on $77,070 initial cash invested.
-5.2%
Cash On Cash
5.56%
Cap Rate
0.9
DSCR
$2,944
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $3,278 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,944
Total Expenses
$3,278
Mortgage P&I
64%
$1,888
Property Taxes
16%
$476
Home Insurance
5%
$136
HOA
0%
$13
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0