Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.68% first-year return on $79,569 initial cash invested.
-4.68%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$3,040
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $3,350 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,569
Downpayment
20%
$75,780
Closing costs
1%
$3,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$3,350
Mortgage P&I
64%
$1,941
Property Taxes
16%
$484
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0