Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $77,238 initial cash invested.
-11.39%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$2,009
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,009 income − $2,742 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$2,742
Mortgage P&I
93%
$1,862
Property Taxes
7%
$133
Home Insurance
11%
$222
HOA
0%
$3
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0