Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $79,611 initial cash invested.
-11.94%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$2,458
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $3,250 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,458
Total Expenses
$3,250
Mortgage P&I
78%
$1,912
Property Taxes
17%
$426
Home Insurance
5%
$135
HOA
6%
$138
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0