Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.41% first-year return on $79,464 initial cash invested.
-3.41%
Cash On Cash
5.9%
Cap Rate
0.96
DSCR
$3,097
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $3,323 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,464
Downpayment
20%
$75,680
Closing costs
1%
$3,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,097
Total Expenses
$3,323
Mortgage P&I
62%
$1,931
Property Taxes
14%
$442
Home Insurance
4%
$136
HOA
0%
$8
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0