Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.9% first-year return on $80,157 initial cash invested.
-4.9%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$2,332
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $2,659 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,157
Downpayment
20%
$76,340
Closing costs
1%
$3,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,332
Total Expenses
$2,659
Mortgage P&I
82%
$1,911
Property Taxes
0%
$1
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0