Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $79,695 initial cash invested.
-7.77%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$2,276
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,792 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$2,792
Mortgage P&I
86%
$1,951
Property Taxes
5%
$115
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0