Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.64% first-year return on $77,805 initial cash invested.
-16.64%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$2,139
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $3,218 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,805
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,139
Total Expenses
$3,218
Mortgage P&I
94%
$2,001
Property Taxes
25%
$530
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0