Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.96% first-year return on $78,267 initial cash invested.
-5.96%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$2,550
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,939 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$2,939
Mortgage P&I
73%
$1,870
Property Taxes
11%
$269
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0