Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.76% first-year return on $80,304 initial cash invested.
-1.76%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$3,383
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,383 income − $3,501 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,383
Total Expenses
$3,501
Mortgage P&I
58%
$1,972
Property Taxes
15%
$514
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0