Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.83% first-year return on $78,204 initial cash invested.
-24.83%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$1,102
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,102 income − $2,720 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,204
Downpayment
20%
$74,480
Closing costs
1%
$3,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,102
Total Expenses
$2,720
Mortgage P&I
170%
$1,878
Property Taxes
39%
$425
Home Insurance
12%
$131
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0