Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $77,826 initial cash invested.
-10.39%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$2,209
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $2,883 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,826
Downpayment
20%
$74,120
Closing costs
1%
$3,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$2,883
Mortgage P&I
84%
$1,860
Property Taxes
14%
$318
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0