Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.25% first-year return on $81,123 initial cash invested.
-8.25%
Cash On Cash
5.07%
Cap Rate
0.8
DSCR
$2,757
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $3,315 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,757
Total Expenses
$3,315
Mortgage P&I
74%
$2,053
Property Taxes
14%
$394
Home Insurance
5%
$138
HOA
0%
$13
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0