Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.46% first-year return on $78,477 initial cash invested.
-5.46%
Cash On Cash
5.4%
Cap Rate
0.88
DSCR
$2,621
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,621 income − $2,978 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,621
Total Expenses
$2,978
Mortgage P&I
73%
$1,907
Property Taxes
10%
$251
Home Insurance
5%
$133
HOA
0%
$6
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0