Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.36% first-year return on $79,779 initial cash invested.
-10.36%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$2,100
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $2,789 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,789
Mortgage P&I
91%
$1,916
Property Taxes
7%
$144
Home Insurance
6%
$133
HOA
2%
$50
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0