Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.5% first-year return on $78,162 initial cash invested.
-5.5%
Cash On Cash
5.42%
Cap Rate
0.88
DSCR
$2,628
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,986 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,162
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,628
Total Expenses
$2,986
Mortgage P&I
73%
$1,909
Property Taxes
10%
$254
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0