Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.44% first-year return on $81,039 initial cash invested.
-0.44%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$3,249
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $3,279 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,249
Total Expenses
$3,279
Mortgage P&I
59%
$1,929
Property Taxes
11%
$370
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0