Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $77,847 initial cash invested.
-7.18%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,316
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $2,782 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,847
Downpayment
20%
$74,140
Closing costs
1%
$3,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$2,782
Mortgage P&I
80%
$1,843
Property Taxes
9%
$205
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0