Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.92% first-year return on $78,204 initial cash invested.
-13.92%
Cash On Cash
3.68%
Cap Rate
0.59
DSCR
$2,329
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $3,236 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,204
Downpayment
20%
$74,480
Closing costs
1%
$3,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,329
Total Expenses
$3,236
Mortgage P&I
83%
$1,934
Property Taxes
24%
$564
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0