Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $79,338 initial cash invested.
-17.77%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$1,994
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $3,169 expenses = $1,175 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,338
Downpayment
20%
$75,560
Closing costs
1%
$3,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$3,169
Mortgage P&I
96%
$1,924
Property Taxes
29%
$586
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0