Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.16% first-year return on $79,380 initial cash invested.
-11.16%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$1,915
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $2,653 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$2,653
Mortgage P&I
101%
$1,936
Property Taxes
4%
$85
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0