Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $78,477 initial cash invested.
-5.26%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$2,425
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $2,769 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$2,769
Mortgage P&I
78%
$1,880
Property Taxes
5%
$126
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0