Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.77% first-year return on $79,548 initial cash invested.
-11.77%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$2,321
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,101 expenses = $780 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,548
Downpayment
20%
$75,760
Closing costs
1%
$3,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$3,101
Mortgage P&I
81%
$1,877
Property Taxes
21%
$486
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0