Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $78,120 initial cash invested.
-9.12%
Cash On Cash
4.23%
Cap Rate
0.74
DSCR
$2,442
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $3,036 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,120
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$3,036
Mortgage P&I
73%
$1,784
Property Taxes
20%
$486
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0