Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.56% first-year return on $77,679 initial cash invested.
-11.56%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$2,349
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $3,097 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,349
Total Expenses
$3,097
Mortgage P&I
77%
$1,807
Property Taxes
23%
$550
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0