Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $77,217 initial cash invested.
-10.77%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$1,860
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $2,553 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,217
Downpayment
20%
$73,540
Closing costs
1%
$3,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,553
Mortgage P&I
99%
$1,845
Property Taxes
5%
$91
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0