Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $78,582 initial cash invested.
-12.66%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$1,919
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $2,748 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,919
Total Expenses
$2,748
Mortgage P&I
97%
$1,862
Property Taxes
13%
$256
Home Insurance
7%
$131
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0