Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $81,081 initial cash invested.
-15.53%
Cash On Cash
3.29%
Cap Rate
0.53
DSCR
$1,886
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,886 income − $2,935 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,886
Total Expenses
$2,935
Mortgage P&I
107%
$2,012
Property Taxes
16%
$297
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0