Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.45% first-year return on $77,994 initial cash invested.
-5.45%
Cash On Cash
5.95%
Cap Rate
0.9
DSCR
$2,827
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,827 income − $3,181 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,994
Downpayment
20%
$74,280
Closing costs
1%
$3,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,827
Total Expenses
$3,181
Mortgage P&I
73%
$2,056
Property Taxes
9%
$255
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0