Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $78,624 initial cash invested.
-15.4%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$1,886
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,886 income − $2,895 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,886
Total Expenses
$2,895
Mortgage P&I
100%
$1,877
Property Taxes
4%
$71
Home Insurance
7%
$131
HOA
17%
$326
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0