Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $79,779 initial cash invested.
-12.5%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$1,904
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $2,735 expenses = $831 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$2,735
Mortgage P&I
101%
$1,915
Property Taxes
10%
$193
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0