Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $80,913 initial cash invested.
-3.01%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$3,279
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,482 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,279
Total Expenses
$3,482
Mortgage P&I
58%
$1,913
Property Taxes
18%
$594
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0