Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.41% first-year return on $78,981 initial cash invested.
-0.41%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$3,397
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $3,424 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,397
Total Expenses
$3,424
Mortgage P&I
56%
$1,902
Property Taxes
15%
$505
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0