Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.26% first-year return on $79,422 initial cash invested.
-6.26%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,617
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $3,031 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,617
Total Expenses
$3,031
Mortgage P&I
72%
$1,885
Property Taxes
7%
$185
Home Insurance
5%
$135
HOA
6%
$145
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0