Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $80,493 initial cash invested.
-13.85%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$1,982
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,911 expenses = $929 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,493
Downpayment
20%
$76,660
Closing costs
1%
$3,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$2,911
Mortgage P&I
97%
$1,931
Property Taxes
17%
$329
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0