Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.98% first-year return on $79,212 initial cash invested.
-19.98%
Cash On Cash
2.59%
Cap Rate
0.4
DSCR
$1,498
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $2,817 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,212
Downpayment
20%
$75,440
Closing costs
1%
$3,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,498
Total Expenses
$2,817
Mortgage P&I
137%
$2,059
Property Taxes
15%
$232
Home Insurance
9%
$136
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0