Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $79,422 initial cash invested.
-18.3%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$1,732
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,732 income − $2,943 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$2,943
Mortgage P&I
110%
$1,911
Property Taxes
26%
$447
Home Insurance
8%
$134
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0