Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.93% first-year return on $79,443 initial cash invested.
-7.93%
Cash On Cash
5.07%
Cap Rate
0.8
DSCR
$2,337
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $2,862 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,443
Downpayment
20%
$75,660
Closing costs
1%
$3,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$2,862
Mortgage P&I
86%
$2,005
Property Taxes
5%
$119
Home Insurance
6%
$130
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0