Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $80,829 initial cash invested.
-11.71%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$1,985
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $2,774 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$2,774
Mortgage P&I
98%
$1,953
Property Taxes
9%
$171
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0