Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.62% first-year return on $79,611 initial cash invested.
-3.62%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$2,819
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $3,059 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,819
Total Expenses
$3,059
Mortgage P&I
68%
$1,928
Property Taxes
9%
$263
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0