Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $78,309 initial cash invested.
-11.02%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$2,318
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $3,037 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,318
Total Expenses
$3,037
Mortgage P&I
82%
$1,894
Property Taxes
16%
$374
Home Insurance
6%
$136
HOA
1%
$30
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0