Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.67% first-year return on $81,480 initial cash invested.
-12.67%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$2,482
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $3,342 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,480
Downpayment
20%
$77,600
Closing costs
1%
$3,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,482
Total Expenses
$3,342
Mortgage P&I
79%
$1,962
Property Taxes
25%
$619
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0