Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $79,632 initial cash invested.
-15.17%
Cash On Cash
3.87%
Cap Rate
0.57
DSCR
$1,981
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $2,988 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,632
Downpayment
20%
$75,840
Closing costs
1%
$3,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,981
Total Expenses
$2,988
Mortgage P&I
108%
$2,132
Property Taxes
9%
$187
Home Insurance
7%
$135
HOA
1%
$19
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0