Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.88% first-year return on $78,141 initial cash invested.
-15.88%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$2,420
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $3,454 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,141
Downpayment
20%
$74,420
Closing costs
1%
$3,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$3,454
Mortgage P&I
79%
$1,901
Property Taxes
34%
$817
Home Insurance
4%
$107
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0