Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $76,965 initial cash invested.
-12.52%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$2,185
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $2,988 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$2,988
Mortgage P&I
86%
$1,877
Property Taxes
13%
$280
Home Insurance
6%
$130
HOA
6%
$134
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0