Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.22% first-year return on $80,745 initial cash invested.
-12.22%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$2,555
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $3,377 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,745
Downpayment
20%
$76,900
Closing costs
1%
$3,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,555
Total Expenses
$3,377
Mortgage P&I
76%
$1,934
Property Taxes
25%
$642
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0