Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $81,018 initial cash invested.
-15.27%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$2,225
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $3,256 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$3,256
Mortgage P&I
88%
$1,953
Property Taxes
26%
$585
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0