Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $80,850 initial cash invested.
-13.14%
Cash On Cash
4.25%
Cap Rate
0.64
DSCR
$2,445
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $3,330 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$3,330
Mortgage P&I
87%
$2,127
Property Taxes
18%
$428
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0