Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $77,931 initial cash invested.
-14.4%
Cash On Cash
3.49%
Cap Rate
0.56
DSCR
$1,993
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,928 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$2,928
Mortgage P&I
96%
$1,913
Property Taxes
18%
$356
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0