Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $79,800 initial cash invested.
-17.53%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,677
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $2,843 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$2,843
Mortgage P&I
112%
$1,879
Property Taxes
23%
$394
Home Insurance
8%
$133
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0