Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $77,511 initial cash invested.
-17.09%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$1,819
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,923 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,511
Downpayment
20%
$73,820
Closing costs
1%
$3,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$2,923
Mortgage P&I
101%
$1,835
Property Taxes
20%
$372
Home Insurance
7%
$128
HOA
6%
$115
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0