Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.48% first-year return on $81,438 initial cash invested.
-5.48%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$3,467
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,467 income − $3,839 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,438
Downpayment
20%
$77,560
Closing costs
1%
$3,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,467
Total Expenses
$3,839
Mortgage P&I
55%
$1,913
Property Taxes
23%
$795
Home Insurance
4%
$138
HOA
3%
$92
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0