Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.07% first-year return on $77,973 initial cash invested.
-10.07%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$2,603
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $3,257 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,973
Downpayment
20%
$74,260
Closing costs
1%
$3,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,603
Total Expenses
$3,257
Mortgage P&I
72%
$1,874
Property Taxes
21%
$553
Home Insurance
5%
$133
HOA
1%
$21
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0