Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $79,842 initial cash invested.
-12.9%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$2,043
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,901 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,842
Downpayment
20%
$76,040
Closing costs
1%
$3,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,043
Total Expenses
$2,901
Mortgage P&I
91%
$1,869
Property Taxes
13%
$268
Home Insurance
7%
$135
HOA
5%
$98
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0