Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.26% first-year return on $79,674 initial cash invested.
-2.26%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$3,222
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $3,372 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,222
Total Expenses
$3,372
Mortgage P&I
59%
$1,894
Property Taxes
16%
$506
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0