Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $77,889 initial cash invested.
-13.45%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$1,654
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $2,527 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,889
Downpayment
20%
$74,180
Closing costs
1%
$3,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,654
Total Expenses
$2,527
Mortgage P&I
115%
$1,910
Property Taxes
3%
$52
Home Insurance
8%
$135
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0