Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.72% first-year return on $79,737 initial cash invested.
-11.72%
Cash On Cash
4.23%
Cap Rate
0.67
DSCR
$2,124
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,903 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,737
Downpayment
20%
$75,940
Closing costs
1%
$3,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$2,903
Mortgage P&I
95%
$2,012
Property Taxes
10%
$202
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0