Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $77,133 initial cash invested.
-6.29%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$2,252
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,656 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,252
Total Expenses
$2,656
Mortgage P&I
83%
$1,866
Property Taxes
3%
$73
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0