Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.46% first-year return on $77,868 initial cash invested.
-1.46%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$2,719
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,719 income − $2,814 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,868
Downpayment
20%
$74,160
Closing costs
1%
$3,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,719
Total Expenses
$2,814
Mortgage P&I
68%
$1,859
Property Taxes
4%
$102
Home Insurance
5%
$136
HOA
0%
$10
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0