Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.2% first-year return on $78,918 initial cash invested.
-8.2%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,645
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,184 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,918
Downpayment
20%
$75,160
Closing costs
1%
$3,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,645
Total Expenses
$3,184
Mortgage P&I
72%
$1,894
Property Taxes
18%
$472
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0