Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $81,144 initial cash invested.
-13.15%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$2,231
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,231 income − $3,120 expenses = $889 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,231
Total Expenses
$3,120
Mortgage P&I
89%
$1,975
Property Taxes
19%
$424
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0