Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.29% first-year return on $78,298 initial cash invested.
-9.29%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$2,160
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $2,766 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,298
Downpayment
20%
$74,570
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,766
Mortgage P&I
84%
$1,810
Property Taxes
11%
$239
Home Insurance
6%
$130
HOA
1%
$25
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0