Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.06% first-year return on $80,850 initial cash invested.
-7.06%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$2,263
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $2,739 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,263
Total Expenses
$2,739
Mortgage P&I
86%
$1,945
Property Taxes
3%
$71
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0