Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $81,186 initial cash invested.
-15.51%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$2,416
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $3,465 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,416
Total Expenses
$3,465
Mortgage P&I
79%
$1,914
Property Taxes
33%
$789
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0