Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.34% first-year return on $78,099 initial cash invested.
-10.34%
Cash On Cash
5%
Cap Rate
0.74
DSCR
$2,687
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $3,360 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,099
Downpayment
20%
$74,380
Closing costs
1%
$3,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$3,360
Mortgage P&I
78%
$2,089
Property Taxes
19%
$521
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0