Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.45% first-year return on $77,490 initial cash invested.
-15.45%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$2,527
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,527 income − $3,525 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,527
Total Expenses
$3,525
Mortgage P&I
74%
$1,859
Property Taxes
33%
$842
Home Insurance
5%
$129
HOA
2%
$38
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0