Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $79,653 initial cash invested.
-18.09%
Cash On Cash
3.17%
Cap Rate
0.48
DSCR
$2,105
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $3,306 expenses = $1,201 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,105
Total Expenses
$3,306
Mortgage P&I
100%
$2,099
Property Taxes
24%
$507
Home Insurance
6%
$135
HOA
1%
$19
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0