Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.34% first-year return on $77,973 initial cash invested.
-10.34%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$2,233
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,233 income − $2,905 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,973
Downpayment
20%
$74,260
Closing costs
1%
$3,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,233
Total Expenses
$2,905
Mortgage P&I
86%
$1,929
Property Taxes
12%
$264
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0