Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $79,758 initial cash invested.
-18.3%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$1,399
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,399 income − $2,615 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,758
Downpayment
20%
$75,960
Closing costs
1%
$3,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,399
Total Expenses
$2,615
Mortgage P&I
138%
$1,931
Property Taxes
13%
$182
Home Insurance
10%
$138
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0