Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $78,120 initial cash invested.
-14.36%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$1,678
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $2,613 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,120
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$2,613
Mortgage P&I
114%
$1,906
Property Taxes
8%
$140
Home Insurance
8%
$130
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0