Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $79,779 initial cash invested.
-14.33%
Cash On Cash
3.69%
Cap Rate
0.58
DSCR
$2,125
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $3,078 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,125
Total Expenses
$3,078
Mortgage P&I
95%
$2,015
Property Taxes
18%
$378
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0