Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.65% first-year return on $78,582 initial cash invested.
-7.65%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$2,385
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $2,886 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,385
Total Expenses
$2,886
Mortgage P&I
81%
$1,928
Property Taxes
6%
$148
Home Insurance
6%
$133
HOA
2%
$58
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0