Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $78,393 initial cash invested.
-16.06%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$1,722
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $2,771 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,393
Downpayment
20%
$74,660
Closing costs
1%
$3,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$2,771
Mortgage P&I
111%
$1,918
Property Taxes
16%
$275
Home Insurance
8%
$131
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0