Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.2% first-year return on $79,212 initial cash invested.
-5.2%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$2,204
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,547 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,204
Total Expenses
$2,547
Mortgage P&I
83%
$1,833
Property Taxes
0%
$7
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0