Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.12% first-year return on $77,868 initial cash invested.
-8.12%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$2,119
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $2,646 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,868
Downpayment
20%
$74,160
Closing costs
1%
$3,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$2,646
Mortgage P&I
88%
$1,855
Property Taxes
5%
$104
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0