Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $79,254 initial cash invested.
-8.49%
Cash On Cash
4.52%
Cap Rate
0.77
DSCR
$2,504
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $3,065 expenses = $561 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,254
Downpayment
20%
$75,480
Closing costs
1%
$3,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$3,065
Mortgage P&I
74%
$1,859
Property Taxes
17%
$434
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0