Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.93% first-year return on $79,527 initial cash invested.
-2.93%
Cash On Cash
5.93%
Cap Rate
0.98
DSCR
$3,291
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $3,485 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,527
Downpayment
20%
$75,740
Closing costs
1%
$3,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,291
Total Expenses
$3,485
Mortgage P&I
58%
$1,899
Property Taxes
18%
$595
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$197
Maintenance
5%
$165
Other
0%
$0