Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $79,086 initial cash invested.
-10.89%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$2,137
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,855 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,137
Total Expenses
$2,855
Mortgage P&I
89%
$1,899
Property Taxes
12%
$251
Home Insurance
6%
$136
HOA
1%
$13
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0