Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $78,981 initial cash invested.
-7.66%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$2,303
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $2,807 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$2,807
Mortgage P&I
80%
$1,850
Property Taxes
9%
$205
Home Insurance
6%
$144
HOA
0%
$10
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0