Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.22% first-year return on $78,939 initial cash invested.
-11.22%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,516
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $3,254 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,939
Downpayment
20%
$75,180
Closing costs
1%
$3,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,516
Total Expenses
$3,254
Mortgage P&I
74%
$1,861
Property Taxes
24%
$605
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0