Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $77,994 initial cash invested.
-10.77%
Cash On Cash
4.91%
Cap Rate
0.73
DSCR
$2,861
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $3,561 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,994
Downpayment
20%
$74,280
Closing costs
1%
$3,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,861
Total Expenses
$3,561
Mortgage P&I
73%
$2,077
Property Taxes
21%
$607
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0