Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.87% first-year return on $78,267 initial cash invested.
-7.87%
Cash On Cash
5.13%
Cap Rate
0.81
DSCR
$2,546
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $3,059 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,546
Total Expenses
$3,059
Mortgage P&I
78%
$1,980
Property Taxes
11%
$275
Home Insurance
6%
$140
HOA
0%
$2
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0