Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.06% first-year return on $79,800 initial cash invested.
-10.06%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,549
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,549 income − $3,218 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,549
Total Expenses
$3,218
Mortgage P&I
75%
$1,914
Property Taxes
20%
$509
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0