Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $79,233 initial cash invested.
-13.81%
Cash On Cash
3.93%
Cap Rate
0.6
DSCR
$2,079
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $2,991 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,233
Downpayment
20%
$75,460
Closing costs
1%
$3,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$2,991
Mortgage P&I
98%
$2,045
Property Taxes
13%
$265
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0