Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $78,960 initial cash invested.
-14.51%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$1,894
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $2,849 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$2,849
Mortgage P&I
103%
$1,958
Property Taxes
14%
$263
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0