Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.31% first-year return on $77,931 initial cash invested.
-15.31%
Cash On Cash
3.61%
Cap Rate
0.56
DSCR
$2,074
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $3,068 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$3,068
Mortgage P&I
97%
$2,007
Property Taxes
19%
$391
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0