Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $78,036 initial cash invested.
-14.35%
Cash On Cash
3.91%
Cap Rate
0.59
DSCR
$2,122
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $3,055 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,036
Downpayment
20%
$74,320
Closing costs
1%
$3,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,122
Total Expenses
$3,055
Mortgage P&I
96%
$2,039
Property Taxes
16%
$334
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0