Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $80,976 initial cash invested.
-16.36%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,257
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $3,361 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$3,361
Mortgage P&I
86%
$1,937
Property Taxes
18%
$395
Home Insurance
6%
$142
HOA
13%
$300
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0