Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $79,548 initial cash invested.
-14.5%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$2,138
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $3,099 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,548
Downpayment
20%
$75,760
Closing costs
1%
$3,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,138
Total Expenses
$3,099
Mortgage P&I
90%
$1,917
Property Taxes
23%
$482
Home Insurance
7%
$139
HOA
0%
$5
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0