Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.62% first-year return on $78,309 initial cash invested.
-2.62%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$2,929
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $3,100 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,929
Total Expenses
$3,100
Mortgage P&I
63%
$1,854
Property Taxes
12%
$354
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0