Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.39% first-year return on $78,372 initial cash invested.
-8.39%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$2,300
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,848 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,372
Downpayment
20%
$74,640
Closing costs
1%
$3,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$2,848
Mortgage P&I
81%
$1,855
Property Taxes
11%
$262
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0