Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $78,477 initial cash invested.
-18.5%
Cash On Cash
3.05%
Cap Rate
0.46
DSCR
$1,665
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $2,875 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$2,875
Mortgage P&I
125%
$2,077
Property Taxes
14%
$230
Home Insurance
8%
$136
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0