Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.97% first-year return on $80,598 initial cash invested.
-7.97%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$2,438
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,973 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$2,973
Mortgage P&I
79%
$1,918
Property Taxes
12%
$285
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0