Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.46% first-year return on $80,199 initial cash invested.
-9.46%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$2,295
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,927 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$2,927
Mortgage P&I
84%
$1,920
Property Taxes
12%
$273
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0