Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.75% first-year return on $81,186 initial cash invested.
-6.75%
Cash On Cash
5.55%
Cap Rate
0.85
DSCR
$2,718
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $3,175 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,718
Total Expenses
$3,175
Mortgage P&I
78%
$2,110
Property Taxes
8%
$213
Home Insurance
5%
$140
HOA
0%
$5
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0