Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $77,868 initial cash invested.
-6.52%
Cash On Cash
5.79%
Cap Rate
0.87
DSCR
$2,952
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $3,375 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,868
Downpayment
20%
$74,160
Closing costs
1%
$3,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,952
Total Expenses
$3,375
Mortgage P&I
70%
$2,063
Property Taxes
14%
$411
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0