Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.81% first-year return on $78,330 initial cash invested.
-8.81%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$2,682
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $3,257 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$3,257
Mortgage P&I
69%
$1,858
Property Taxes
21%
$566
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0