Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.06% first-year return on $78,351 initial cash invested.
-4.06%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$2,522
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $2,787 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,351
Downpayment
20%
$74,620
Closing costs
1%
$3,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,522
Total Expenses
$2,787
Mortgage P&I
73%
$1,847
Property Taxes
7%
$187
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0