Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $80,304 initial cash invested.
-14.33%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$1,754
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $2,713 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,754
Total Expenses
$2,713
Mortgage P&I
112%
$1,967
Property Taxes
9%
$154
Home Insurance
8%
$136
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0