Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $81,480 initial cash invested.
-12.78%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,147
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $3,015 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,480
Downpayment
20%
$77,600
Closing costs
1%
$3,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$3,015
Mortgage P&I
91%
$1,945
Property Taxes
12%
$250
Home Insurance
7%
$147
HOA
5%
$115
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0