Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $78,246 initial cash invested.
-6.95%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$2,819
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $3,272 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,819
Total Expenses
$3,272
Mortgage P&I
66%
$1,874
Property Taxes
19%
$534
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0