Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.7% first-year return on $79,527 initial cash invested.
-10.7%
Cash On Cash
4.5%
Cap Rate
0.7
DSCR
$2,148
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $2,857 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,148
Total Expenses
$2,857
Mortgage P&I
94%
$2,023
Property Taxes
6%
$133
Home Insurance
6%
$136
HOA
0%
$7
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0