Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.66% first-year return on $78,246 initial cash invested.
-6.66%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$2,238
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $2,672 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,246
Downpayment
20%
$74,520
Closing costs
1%
$3,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,238
Total Expenses
$2,672
Mortgage P&I
82%
$1,846
Property Taxes
5%
$111
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0