Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $79,002 initial cash invested.
-13.12%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,687
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $3,551 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,002
Downpayment
20%
$75,240
Closing costs
1%
$3,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$3,551
Mortgage P&I
70%
$1,878
Property Taxes
31%
$842
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0