Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $78,351 initial cash invested.
-9.51%
Cash On Cash
4.78%
Cap Rate
0.75
DSCR
$2,482
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $3,103 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,351
Downpayment
20%
$74,620
Closing costs
1%
$3,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,482
Total Expenses
$3,103
Mortgage P&I
80%
$1,983
Property Taxes
14%
$344
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0