Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.11% first-year return on $78,288 initial cash invested.
-7.11%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$2,790
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $3,254 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$3,254
Mortgage P&I
68%
$1,890
Property Taxes
17%
$473
Home Insurance
5%
$142
HOA
1%
$23
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0