Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.48% first-year return on $80,346 initial cash invested.
-6.48%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$2,785
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $3,219 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,346
Downpayment
20%
$76,520
Closing costs
1%
$3,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,785
Total Expenses
$3,219
Mortgage P&I
70%
$1,944
Property Taxes
9%
$261
Home Insurance
5%
$138
HOA
5%
$153
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0