Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.46% first-year return on $79,023 initial cash invested.
-8.46%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$2,275
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $2,832 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,023
Downpayment
20%
$75,260
Closing costs
1%
$3,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,275
Total Expenses
$2,832
Mortgage P&I
81%
$1,846
Property Taxes
12%
$263
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0