Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.8% first-year return on $80,598 initial cash invested.
-7.8%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$2,356
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,880 expenses = $524 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
$2,356
Total Expenses
$2,880
Mortgage P&I
82%
$1,927
Property Taxes
9%
$204
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0