Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.88% first-year return on $80,850 initial cash invested.
-4.88%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$2,645
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $2,974 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,645
Total Expenses
$2,974
Mortgage P&I
72%
$1,913
Property Taxes
9%
$239
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0