Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.88% first-year return on $78,057 initial cash invested.
-10.88%
Cash On Cash
4.73%
Cap Rate
0.72
DSCR
$2,491
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $3,199 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,057
Downpayment
20%
$74,340
Closing costs
1%
$3,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,491
Total Expenses
$3,199
Mortgage P&I
82%
$2,047
Property Taxes
14%
$359
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$149
Maintenance
5%
$125
Other
0%
$0