Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $77,469 initial cash invested.
-13.82%
Cash On Cash
3.99%
Cap Rate
0.61
DSCR
$2,263
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $3,155 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,263
Total Expenses
$3,155
Mortgage P&I
89%
$2,007
Property Taxes
18%
$410
Home Insurance
6%
$130
HOA
1%
$20
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0