Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $78,603 initial cash invested.
-15.94%
Cash On Cash
3.52%
Cap Rate
0.54
DSCR
$1,900
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $2,944 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,603
Downpayment
20%
$74,860
Closing costs
1%
$3,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,944
Mortgage P&I
108%
$2,046
Property Taxes
14%
$271
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0