Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.71% first-year return on $80,598 initial cash invested.
-1.71%
Cash On Cash
6.17%
Cap Rate
1.02
DSCR
$3,154
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $3,269 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,154
Total Expenses
$3,269
Mortgage P&I
61%
$1,931
Property Taxes
12%
$378
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0