Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $78,435 initial cash invested.
-12.39%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,505
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $3,315 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,505
Total Expenses
$3,315
Mortgage P&I
74%
$1,853
Property Taxes
16%
$397
Home Insurance
17%
$415
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0