Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $80,375 initial cash invested.
-11.71%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,081
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,081 income − $2,865 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,375
Downpayment
20%
$76,548
Closing costs
1%
$3,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,081
Total Expenses
$2,865
Mortgage P&I
93%
$1,940
Property Taxes
11%
$235
Home Insurance
6%
$134
HOA
1%
$15
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0