Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.99% first-year return on $79,485 initial cash invested.
-5.99%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$3,083
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,083 income − $3,480 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,083
Total Expenses
$3,480
Mortgage P&I
62%
$1,897
Property Taxes
21%
$639
Home Insurance
4%
$133
HOA
0%
$10
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0