Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $78,624 initial cash invested.
-9.8%
Cash On Cash
4.94%
Cap Rate
0.74
DSCR
$2,246
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $2,888 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,246
Total Expenses
$2,888
Mortgage P&I
92%
$2,072
Property Taxes
4%
$99
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0