Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.51% first-year return on $79,800 initial cash invested.
-6.51%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$2,331
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,764 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$2,764
Mortgage P&I
83%
$1,928
Property Taxes
4%
$96
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0