Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $78,141 initial cash invested.
-14.54%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$1,652
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $2,599 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,141
Downpayment
20%
$74,420
Closing costs
1%
$3,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$2,599
Mortgage P&I
116%
$1,915
Property Taxes
5%
$89
Home Insurance
8%
$136
HOA
2%
$29
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0