Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.55% first-year return on $78,918 initial cash invested.
-4.55%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$3,002
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $3,301 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,918
Downpayment
20%
$75,160
Closing costs
1%
$3,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,002
Total Expenses
$3,301
Mortgage P&I
63%
$1,894
Property Taxes
17%
$496
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0