Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.4% first-year return on $78,582 initial cash invested.
-8.4%
Cash On Cash
5.11%
Cap Rate
0.79
DSCR
$2,475
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $3,025 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$3,025
Mortgage P&I
82%
$2,020
Property Taxes
10%
$258
Home Insurance
4%
$103
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0