Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.14% first-year return on $80,850 initial cash invested.
-5.14%
Cash On Cash
5.6%
Cap Rate
0.89
DSCR
$2,519
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $2,865 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,519
Total Expenses
$2,865
Mortgage P&I
80%
$2,018
Property Taxes
2%
$57
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0