Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.43% first-year return on $79,695 initial cash invested.
-6.43%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$2,859
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,286 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,859
Total Expenses
$3,286
Mortgage P&I
65%
$1,852
Property Taxes
19%
$550
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0