Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $79,485 initial cash invested.
-5.07%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$2,512
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,848 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$2,848
Mortgage P&I
75%
$1,887
Property Taxes
7%
$178
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0