Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.9% first-year return on $79,989 initial cash invested.
-2.9%
Cash On Cash
6%
Cap Rate
0.98
DSCR
$3,049
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $3,242 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,049
Total Expenses
$3,242
Mortgage P&I
64%
$1,945
Property Taxes
12%
$370
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0