Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $78,036 initial cash invested.
-15.52%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,780
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $2,789 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,780
Total Expenses
$2,789
Mortgage P&I
106%
$1,884
Property Taxes
17%
$309
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0