Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.33% first-year return on $79,044 initial cash invested.
-11.33%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$2,223
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $2,969 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,044
Downpayment
20%
$75,280
Closing costs
1%
$3,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,223
Total Expenses
$2,969
Mortgage P&I
83%
$1,850
Property Taxes
18%
$409
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0