Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.69% first-year return on $78,498 initial cash invested.
-9.69%
Cash On Cash
4.48%
Cap Rate
0.73
DSCR
$2,557
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $3,191 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,498
Downpayment
20%
$74,760
Closing costs
1%
$3,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,557
Total Expenses
$3,191
Mortgage P&I
74%
$1,901
Property Taxes
11%
$275
Home Insurance
6%
$150
HOA
8%
$200
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0