Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.15% first-year return on $77,931 initial cash invested.
-10.15%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$2,666
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $3,325 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,666
Total Expenses
$3,325
Mortgage P&I
71%
$1,890
Property Taxes
23%
$620
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0