Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $79,380 initial cash invested.
-14.26%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,004
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $2,947 expenses = $943 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$2,947
Mortgage P&I
94%
$1,879
Property Taxes
21%
$417
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0