Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $79,695 initial cash invested.
-18.14%
Cash On Cash
3.23%
Cap Rate
0.49
DSCR
$2,443
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $3,648 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,443
Total Expenses
$3,648
Mortgage P&I
86%
$2,104
Property Taxes
28%
$695
Home Insurance
5%
$133
HOA
3%
$81
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0