Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.5% first-year return on $79,149 initial cash invested.
-1.5%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$3,160
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $3,259 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,149
Downpayment
20%
$75,380
Closing costs
1%
$3,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$3,259
Mortgage P&I
59%
$1,868
Property Taxes
14%
$437
Home Insurance
4%
$132
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0