Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.41% first-year return on $79,317 initial cash invested.
-7.41%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$2,341
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $2,831 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,317
Downpayment
20%
$75,540
Closing costs
1%
$3,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,341
Total Expenses
$2,831
Mortgage P&I
83%
$1,935
Property Taxes
6%
$152
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0