Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.65% first-year return on $79,359 initial cash invested.
-13.65%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$1,907
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $2,810 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,359
Downpayment
20%
$75,580
Closing costs
1%
$3,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,907
Total Expenses
$2,810
Mortgage P&I
101%
$1,917
Property Taxes
14%
$266
Home Insurance
7%
$132
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0