Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.5% first-year return on $79,800 initial cash invested.
-19.5%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,902
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $3,199 expenses = $1,297 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,902
Total Expenses
$3,199
Mortgage P&I
100%
$1,910
Property Taxes
34%
$642
Home Insurance
7%
$133
HOA
1%
$20
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0