Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.49% first-year return on $80,409 initial cash invested.
-19.49%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,182
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $3,488 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$3,488
Mortgage P&I
88%
$1,921
Property Taxes
19%
$412
Home Insurance
6%
$138
HOA
21%
$450
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0