Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $78,519 initial cash invested.
-7.86%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$2,454
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $2,968 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,519
Downpayment
20%
$74,780
Closing costs
1%
$3,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,454
Total Expenses
$2,968
Mortgage P&I
76%
$1,862
Property Taxes
13%
$328
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0