Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $79,800 initial cash invested.
-12.86%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$2,453
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,453 income − $3,308 expenses = $855 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,453
Total Expenses
$3,308
Mortgage P&I
78%
$1,917
Property Taxes
24%
$587
Home Insurance
5%
$133
HOA
1%
$33
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0