Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.46% first-year return on $79,380 initial cash invested.
-2.46%
Cash On Cash
6.26%
Cap Rate
1.01
DSCR
$3,643
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $3,806 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,643
Total Expenses
$3,806
Mortgage P&I
54%
$1,954
Property Taxes
21%
$770
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0