Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $78,624 initial cash invested.
-18.64%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$1,964
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $3,185 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,964
Total Expenses
$3,185
Mortgage P&I
95%
$1,872
Property Taxes
34%
$667
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0