Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.63% first-year return on $79,758 initial cash invested.
-18.63%
Cash On Cash
3%
Cap Rate
0.45
DSCR
$1,820
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $3,058 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,758
Downpayment
20%
$75,960
Closing costs
1%
$3,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$3,058
Mortgage P&I
115%
$2,098
Property Taxes
19%
$351
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0