Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $80,430 initial cash invested.
-13.31%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$2,084
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $2,976 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$2,976
Mortgage P&I
94%
$1,966
Property Taxes
14%
$299
Home Insurance
7%
$140
HOA
1%
$30
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0