Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.21% first-year return on $79,107 initial cash invested.
-10.21%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$2,271
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $2,944 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,271
Total Expenses
$2,944
Mortgage P&I
83%
$1,891
Property Taxes
15%
$334
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0