Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $79,086 initial cash invested.
-4.96%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$3,191
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,191 income − $3,518 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,086
Downpayment
20%
$75,320
Closing costs
1%
$3,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,191
Total Expenses
$3,518
Mortgage P&I
59%
$1,893
Property Taxes
21%
$660
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0