Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.79% first-year return on $80,850 initial cash invested.
-2.79%
Cash On Cash
5.9%
Cap Rate
0.98
DSCR
$3,076
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $3,264 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,076
Total Expenses
$3,264
Mortgage P&I
63%
$1,927
Property Taxes
13%
$401
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0