Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.22% first-year return on $79,128 initial cash invested.
-4.22%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$2,974
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,128
Downpayment
20%
$75,360
Closing costs
1%
$3,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,974
Total Expenses
$3,252
Mortgage P&I
64%
$1,901
Property Taxes
15%
$447
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0