Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.87% first-year return on $79,338 initial cash invested.
-10.87%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$3,081
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $3,800 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,338
Downpayment
20%
$75,560
Closing costs
1%
$3,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,081
Total Expenses
$3,800
Mortgage P&I
62%
$1,898
Property Taxes
31%
$952
Home Insurance
4%
$133
HOA
1%
$16
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0