Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.04% first-year return on $78,120 initial cash invested.
-2.04%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$2,942
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $3,075 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,120
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,942
Total Expenses
$3,075
Mortgage P&I
62%
$1,828
Property Taxes
12%
$351
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0