Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.14% first-year return on $79,422 initial cash invested.
-3.14%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$2,570
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $2,778 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$2,778
Mortgage P&I
73%
$1,875
Property Taxes
3%
$89
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0