Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.54% first-year return on $80,703 initial cash invested.
-3.54%
Cash On Cash
6.61%
Cap Rate
0.98
DSCR
$3,700
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $3,938 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,703
Downpayment
20%
$76,860
Closing costs
1%
$3,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,700
Total Expenses
$3,938
Mortgage P&I
59%
$2,170
Property Taxes
18%
$670
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0