Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.85% first-year return on $81,480 initial cash invested.
-8.85%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$2,347
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $2,948 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,480
Downpayment
20%
$77,600
Closing costs
1%
$3,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$2,948
Mortgage P&I
84%
$1,961
Property Taxes
10%
$237
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0