Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.54% first-year return on $77,322 initial cash invested.
-5.54%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$2,501
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,858 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,322
Downpayment
20%
$73,640
Closing costs
1%
$3,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$2,858
Mortgage P&I
73%
$1,838
Property Taxes
10%
$242
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0