Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.95% first-year return on $81,165 initial cash invested.
-4.95%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$2,571
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $2,906 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,571
Total Expenses
$2,906
Mortgage P&I
75%
$1,924
Property Taxes
7%
$168
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0