Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $78,918 initial cash invested.
-7.45%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,861
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $3,351 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,918
Downpayment
20%
$75,160
Closing costs
1%
$3,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,861
Total Expenses
$3,351
Mortgage P&I
66%
$1,874
Property Taxes
21%
$602
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0