Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.25% first-year return on $79,590 initial cash invested.
-14.25%
Cash On Cash
3.74%
Cap Rate
0.59
DSCR
$2,177
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $3,122 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$3,122
Mortgage P&I
93%
$2,017
Property Taxes
19%
$405
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0