Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.13% first-year return on $81,165 initial cash invested.
-16.13%
Cash On Cash
3.57%
Cap Rate
0.54
DSCR
$2,196
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $3,287 expenses = $1,091 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,196
Total Expenses
$3,287
Mortgage P&I
97%
$2,132
Property Taxes
18%
$396
Home Insurance
7%
$154
HOA
2%
$33
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0