Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $81,207 initial cash invested.
-15.81%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,455
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $3,525 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$3,525
Mortgage P&I
79%
$1,928
Property Taxes
26%
$638
Home Insurance
5%
$122
HOA
8%
$198
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0