Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.27% first-year return on $80,955 initial cash invested.
-4.27%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$2,949
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $3,237 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,955
Downpayment
20%
$77,100
Closing costs
1%
$3,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,949
Total Expenses
$3,237
Mortgage P&I
66%
$1,954
Property Taxes
13%
$382
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0