Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.51% first-year return on $79,590 initial cash invested.
-10.51%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$2,258
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,955 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,258
Total Expenses
$2,955
Mortgage P&I
86%
$1,941
Property Taxes
11%
$250
Home Insurance
6%
$133
HOA
2%
$44
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0