Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.38% first-year return on $79,212 initial cash invested.
-11.38%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$2,415
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $3,166 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$3,166
Mortgage P&I
76%
$1,842
Property Taxes
23%
$560
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0