Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.94% first-year return on $80,262 initial cash invested.
-5.94%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$2,383
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $2,780 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,262
Downpayment
20%
$76,440
Closing costs
1%
$3,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,383
Total Expenses
$2,780
Mortgage P&I
79%
$1,884
Property Taxes
6%
$132
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0