Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $77,028 initial cash invested.
-6.95%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$2,492
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $2,938 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,492
Total Expenses
$2,938
Mortgage P&I
75%
$1,876
Property Taxes
11%
$282
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0