Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.56% first-year return on $77,679 initial cash invested.
-9.56%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$2,209
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $2,828 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$2,828
Mortgage P&I
89%
$1,958
Property Taxes
8%
$166
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0