Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.32% first-year return on $78,372 initial cash invested.
-14.32%
Cash On Cash
3.62%
Cap Rate
0.57
DSCR
$1,850
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $2,785 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,372
Downpayment
20%
$74,640
Closing costs
1%
$3,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,785
Mortgage P&I
106%
$1,970
Property Taxes
9%
$162
Home Insurance
7%
$133
HOA
2%
$40
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0