Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.64% first-year return on $77,343 initial cash invested.
-6.64%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$2,571
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $2,999 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,343
Downpayment
20%
$73,660
Closing costs
1%
$3,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,571
Total Expenses
$2,999
Mortgage P&I
72%
$1,841
Property Taxes
14%
$356
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0