Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $77,931 initial cash invested.
-12.38%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$2,252
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $3,056 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,252
Total Expenses
$3,056
Mortgage P&I
86%
$1,927
Property Taxes
17%
$378
Home Insurance
6%
$140
HOA
1%
$25
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0