Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $78,582 initial cash invested.
-9.76%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$2,538
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $3,177 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$3,177
Mortgage P&I
72%
$1,838
Property Taxes
14%
$349
Home Insurance
5%
$136
HOA
8%
$194
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0