Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.75% first-year return on $77,910 initial cash invested.
-5.75%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$2,968
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $3,341 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,910
Downpayment
20%
$74,200
Closing costs
1%
$3,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,968
Total Expenses
$3,341
Mortgage P&I
62%
$1,844
Property Taxes
21%
$610
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0