Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.63% first-year return on $79,989 initial cash invested.
-11.63%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$1,841
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $2,616 expenses = $775 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,989
Downpayment
20%
$76,180
Closing costs
1%
$3,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,841
Total Expenses
$2,616
Mortgage P&I
103%
$1,905
Property Taxes
3%
$58
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0