Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $79,124 initial cash invested.
-9.22%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$1,984
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $2,592 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,124
Downpayment
20%
$75,356
Closing costs
1%
$3,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,984
Total Expenses
$2,592
Mortgage P&I
98%
$1,941
Property Taxes
0%
$4
Home Insurance
7%
$132
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0