Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.3% first-year return on $79,674 initial cash invested.
-1.3%
Cash On Cash
6.54%
Cap Rate
1.04
DSCR
$3,386
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,472 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,386
Total Expenses
$3,472
Mortgage P&I
59%
$1,985
Property Taxes
14%
$471
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0