Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $79,212 initial cash invested.
-12.39%
Cash On Cash
4.36%
Cap Rate
0.66
DSCR
$2,309
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $3,127 expenses = $818 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
$2,309
Total Expenses
$3,127
Mortgage P&I
90%
$2,072
Property Taxes
12%
$279
Home Insurance
6%
$136
HOA
2%
$40
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0