Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.72% first-year return on $79,065 initial cash invested.
-14.72%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$1,958
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $2,928 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,958
Total Expenses
$2,928
Mortgage P&I
96%
$1,879
Property Taxes
21%
$404
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0