Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $78,099 initial cash invested.
-5.22%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$2,379
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,719 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,099
Downpayment
20%
$74,380
Closing costs
1%
$3,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$2,719
Mortgage P&I
77%
$1,831
Property Taxes
6%
$138
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0