Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.88% first-year return on $81,501 initial cash invested.
-10.88%
Cash On Cash
4.44%
Cap Rate
0.7
DSCR
$2,372
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $3,111 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,372
Total Expenses
$3,111
Mortgage P&I
87%
$2,055
Property Taxes
12%
$284
Home Insurance
6%
$138
HOA
1%
$17
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0