Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.01% first-year return on $81,060 initial cash invested.
-8.01%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$2,227
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $2,768 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$2,768
Mortgage P&I
87%
$1,927
Property Taxes
6%
$127
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0