Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.74% first-year return on $78,057 initial cash invested.
-1.74%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$2,628
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,741 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,057
Downpayment
20%
$74,340
Closing costs
1%
$3,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,628
Total Expenses
$2,741
Mortgage P&I
70%
$1,845
Property Taxes
1%
$18
Home Insurance
5%
$136
HOA
2%
$59
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0