Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.29% first-year return on $79,107 initial cash invested.
-31.29%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,563
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $3,626 expenses = $2,063 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,563
Total Expenses
$3,626
Mortgage P&I
122%
$1,903
Property Taxes
66%
$1,032
Home Insurance
18%
$285
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0