Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.37% first-year return on $77,952 initial cash invested.
-6.37%
Cash On Cash
5.12%
Cap Rate
0.84
DSCR
$2,203
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $2,617 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,952
Downpayment
20%
$74,240
Closing costs
1%
$3,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,203
Total Expenses
$2,617
Mortgage P&I
86%
$1,889
Property Taxes
7%
$154
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0