Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.9% first-year return on $79,590 initial cash invested.
-8.9%
Cash On Cash
4.94%
Cap Rate
0.77
DSCR
$2,678
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $3,268 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,678
Total Expenses
$3,268
Mortgage P&I
75%
$2,015
Property Taxes
16%
$423
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0