Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.1% first-year return on $79,611 initial cash invested.
-4.1%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$2,573
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,845 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$2,845
Mortgage P&I
76%
$1,945
Property Taxes
4%
$91
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0