Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.04% first-year return on $79,800 initial cash invested.
-5.04%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$3,004
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,339 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,004
Total Expenses
$3,339
Mortgage P&I
64%
$1,929
Property Taxes
18%
$535
Home Insurance
3%
$95
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0