Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $79,590 initial cash invested.
-11.84%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$2,201
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $2,986 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$2,986
Mortgage P&I
89%
$1,949
Property Taxes
15%
$332
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0