Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $79,800 initial cash invested.
-12.9%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,206
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $3,064 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$3,064
Mortgage P&I
89%
$1,956
Property Taxes
17%
$379
Home Insurance
6%
$133
HOA
1%
$23
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0