Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.97% first-year return on $77,826 initial cash invested.
-5.97%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$2,803
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $3,190 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,826
Downpayment
20%
$74,120
Closing costs
1%
$3,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,803
Total Expenses
$3,190
Mortgage P&I
66%
$1,858
Property Taxes
17%
$473
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0