Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $77,931 initial cash invested.
-11.93%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$2,227
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $3,002 expenses = $775 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,227
Total Expenses
$3,002
Mortgage P&I
87%
$1,946
Property Taxes
16%
$348
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0