Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $79,947 initial cash invested.
-10.9%
Cash On Cash
4.28%
Cap Rate
0.69
DSCR
$2,424
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $3,150 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,947
Downpayment
20%
$76,140
Closing costs
1%
$3,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,424
Total Expenses
$3,150
Mortgage P&I
81%
$1,963
Property Taxes
17%
$423
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0