Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $79,107 initial cash invested.
-14.71%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$2,470
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $3,440 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,470
Total Expenses
$3,440
Mortgage P&I
76%
$1,865
Property Taxes
30%
$729
Home Insurance
6%
$136
HOA
3%
$67
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0