Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $79,590 initial cash invested.
-13.15%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$2,040
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,912 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,912
Mortgage P&I
94%
$1,915
Property Taxes
16%
$334
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0