Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.21% first-year return on $78,897 initial cash invested.
-12.21%
Cash On Cash
4.64%
Cap Rate
0.68
DSCR
$2,220
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $3,023 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,897
Downpayment
20%
$75,140
Closing costs
1%
$3,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$3,023
Mortgage P&I
97%
$2,145
Property Taxes
8%
$168
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0