Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $79,002 initial cash invested.
-9.07%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,222
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $2,819 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,002
Downpayment
20%
$75,240
Closing costs
1%
$3,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,222
Total Expenses
$2,819
Mortgage P&I
87%
$1,930
Property Taxes
8%
$179
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0