Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.55% first-year return on $78,624 initial cash invested.
-9.55%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,259
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,885 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,259
Total Expenses
$2,885
Mortgage P&I
84%
$1,899
Property Taxes
12%
$267
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0