Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.71% first-year return on $79,590 initial cash invested.
-0.71%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$3,212
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $3,259 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,212
Total Expenses
$3,259
Mortgage P&I
59%
$1,879
Property Taxes
13%
$408
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0