Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $80,388 initial cash invested.
-9.78%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$2,031
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $2,686 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,031
Total Expenses
$2,686
Mortgage P&I
94%
$1,907
Property Taxes
6%
$112
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0