Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.54% first-year return on $77,700 initial cash invested.
-7.54%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$2,530
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,018 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$3,018
Mortgage P&I
73%
$1,840
Property Taxes
15%
$388
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0