Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.9% first-year return on $81,186 initial cash invested.
-8.9%
Cash On Cash
4.95%
Cap Rate
0.77
DSCR
$2,671
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $3,273 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,671
Total Expenses
$3,273
Mortgage P&I
77%
$2,062
Property Taxes
14%
$381
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0