Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $78,204 initial cash invested.
-16.97%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$2,284
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $3,390 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,284
Total Expenses
$3,390
Mortgage P&I
82%
$1,863
Property Taxes
35%
$794
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0