Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.26% first-year return on $80,052 initial cash invested.
-1.26%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$2,859
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $2,943 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,859
Total Expenses
$2,943
Mortgage P&I
65%
$1,872
Property Taxes
5%
$152
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0