Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.27% first-year return on $79,422 initial cash invested.
-11.27%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$2,147
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,893 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$2,893
Mortgage P&I
91%
$1,949
Property Taxes
12%
$251
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0