Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.48% first-year return on $80,514 initial cash invested.
-6.48%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$2,478
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,913 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,478
Total Expenses
$2,913
Mortgage P&I
77%
$1,899
Property Taxes
10%
$236
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0