Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.56% first-year return on $81,165 initial cash invested.
-2.56%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$2,766
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,939 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,766
Total Expenses
$2,939
Mortgage P&I
70%
$1,949
Property Taxes
5%
$129
Home Insurance
5%
$142
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0