Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.23% first-year return on $81,312 initial cash invested.
-3.23%
Cash On Cash
5.76%
Cap Rate
0.97
DSCR
$3,075
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,294 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,312
Downpayment
20%
$77,440
Closing costs
1%
$3,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,075
Total Expenses
$3,294
Mortgage P&I
63%
$1,924
Property Taxes
14%
$434
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0