Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.63% first-year return on $78,456 initial cash invested.
-8.63%
Cash On Cash
4.77%
Cap Rate
0.77
DSCR
$2,353
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $2,917 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,353
Total Expenses
$2,917
Mortgage P&I
82%
$1,932
Property Taxes
10%
$230
Home Insurance
6%
$133
HOA
0%
$10
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0